{ "ticker": { "uuid": "19fb0fdc-ccdc-476b-96cc-59cbe31cd97a", "symbol": "QDEL", "name": "Quidel Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/19fb0fdc-ccdc-476b-96cc-59cbe31cd97a/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fb0fdc-ccdc-476b-96cc-59cbe31cd97a/" }, "ticker_metadata": { "id": 7862, "uuid": "19fb0fdc-ccdc-476b-96cc-59cbe31cd97a", "symbol": "QDEL", "name": "Quidel Corporation", "asset_type": "equity", "market_cap": 840795000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Quidel Corporation develops, manufactures, and markets diagnostic testing solutions for infectious disease, cardiology, thyroid, general and women's health, eye health, gastrointestinal disease, and toxicology applications globally. The company is headquartered in San Diego, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "19fb0fdc-ccdc-476b-96cc-59cbe31cd97a", "symbol": "QDEL", "name": "Quidel Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/19fb0fdc-ccdc-476b-96cc-59cbe31cd97a/", "api_url": "https://sharemaestro.com/factors/api/tickers/19fb0fdc-ccdc-476b-96cc-59cbe31cd97a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.72, "quality": 0.2, "momentum": 0.02, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 14.33, "market_cap": 977306000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.654, "piotroski_f_score": 6, "momentum_12_1": -0.6343, "volatility_252d": 0.7373 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:07.147275+00:00", "batch_id": "" }, "size": { "price_close": 14.33, "market_cap": 977306000, "market_cap_usd": 977306000, "enterprise_value": 3556206000, "shares_outstanding": 68200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5279, "ptbv_ratio": null, "ps_ratio": 0.3678, "pcf_ratio": 148.0767, "pfcf_ratio": 8.5879, "ev_ebitda": null, "ev_ebit": -3.5683, "ev_sales": 1.3383, "ev_fcf": 31.2496, "earnings_yield": null, "fcf_yield": 0.032, "price_to_sales": 0.3678, "price_to_book": 0.5279, "price_to_cashflow": 148.0767, "ebitda_to_ev": null, "sales_yield": 0.7472 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4496, "operating_margin": -0.3751, "net_margin": -0.4557, "ebitda_margin": -0.2065, "fcf_margin": 0.0428, "roe": -0.654, "roa": -0.2151, "roic": -0.1687, "roc_greenblatt": null, "asset_turnover": 0.4721, "cash_conversion": -0.094, "accruals_ratio": -0.2163, "sbc_to_revenue": 0.0169, "piotroski_f_score": 6, "altman_z_score": -0.1391, "earnings_stability_5y": 1.1785, "revenue_stability_5y": 0.4352, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2123, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0402, "net_debt_to_ebitda": -4.6992, "debt_to_assets": 0.4831, "interest_coverage": -5.3466, "current_ratio": 1.4308, "quick_ratio": 0.7954, "net_debt": 2578900000, "local_beta": -0.0007, "volatility_252d": 0.7373, "volatility_60d": 1.7333, "max_drawdown_12m": -0.6933, "risk_adjusted_momentum": -0.8602 }, "growth": { "revenue_growth_1y": -0.0389, "revenue_growth_3y_cagr": -0.058, "revenue_growth_5y_cagr": 0.1044, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6054, "book_value_growth_1y": -0.3622, "revenue_growth": -0.0389, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3269, "price_return_3m": -0.312, "price_return_6m": -0.4838, "price_return_9m": -0.5003, "price_return_12m": -0.5147, "price_return_12m_ex1m": -0.6343, "momentum_6m": -0.4838, "momentum_12m": -0.5147, "momentum_12_1": -0.6343, "distance_from_52w_high": -0.5741, "distance_from_52w_low": 0.3886, "relative_strength": -0.6727 }, "raw_ttm": { "revenue_ttm": 2657200000, "gross_profit_ttm": 1194700000, "ebit_ttm": -996600000, "ebitda_ttm": -548800000, "net_income_ttm": -1210900000, "eps_diluted_ttm": -17.7551, "operating_cash_flow_ttm": 6600000, "capital_expenditure_ttm": 107200000, "fcf_ttm": 113800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186400000, "cash_and_equivalents": 140400000, "total_current_assets": 1377000000, "total_current_liabilities": 962400000, "net_ppe": null, "total_assets": 5628700000, "total_debt": 2719300000, "total_equity": 1851400000, "net_working_capital": 533700000, "book_value_per_share": 27.1466, "retained_earnings": -1087800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -668800000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 93, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 51, "rank_fcf_margin": 81, "rank_piotroski": 31, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 96 }, "composites": { "value_composite": 28, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 84, "svqf_composite": 65, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.3795, "os_score": 0.34, "value_percentile": 0.72, "quality_percentile": 0.2, "momentum_percentile": 0.02, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2483, "ticker_id": 7862, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:07.147275+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.33, "market_cap": 977306000, "market_cap_usd": 977306000, "enterprise_value": 3556206000, "shares_outstanding": 68200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52787404, "ptbv_ratio": null, "ps_ratio": 0.36779542, "pcf_ratio": 148.07666667, "pfcf_ratio": 8.58792619, "ev_ebitda": null, "ev_ebit": -3.56833835, "ev_sales": 1.33832832, "ev_fcf": 31.24961336, "earnings_yield": null, "fcf_yield": 0.0320004, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44960861, "operating_margin": -0.37505645, "net_margin": -0.45570525, "ebitda_margin": -0.20653319, "fcf_margin": 0.04282704, "roe": -0.65404559, "roa": -0.2151296, "roic": -0.16871318, "roc_greenblatt": null, "asset_turnover": 0.47208059, "cash_conversion": -0.09397968, "accruals_ratio": -0.21630217, "sbc_to_revenue": 0.01693512, "debt_to_equity": 2.04023982, "net_debt_to_ebitda": -4.69916181, "debt_to_assets": 0.48311333, "interest_coverage": -5.34656652, "current_ratio": 1.430798, "quick_ratio": 0.79540732, "net_debt": 2578900000, "revenue_growth_1y": -0.03888306, "revenue_growth_3y_cagr": -0.05798151, "revenue_growth_5y_cagr": 0.10440926, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60540915, "book_value_growth_1y": -0.36220324, "piotroski_f_score": 6, "altman_z_score": -0.13914176, "earnings_stability_5y": 1.178543, "revenue_stability_5y": 0.435229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.32685185, "price_return_3m": -0.31204993, "price_return_6m": -0.48378963, "price_return_9m": -0.50034868, "price_return_12m": -0.51473078, "price_return_12m_ex1m": -0.63427023, "distance_from_52w_high": -0.57408233, "distance_from_52w_low": 0.38856589, "relative_strength": -0.67267183, "local_beta": -0.0007, "volatility_252d": 0.737344, "volatility_60d": 1.733324, "max_drawdown_12m": -0.69326794, "revenue_ttm": 2657200000, "gross_profit_ttm": 1194700000, "ebit_ttm": -996600000, "ebitda_ttm": -548800000, "net_income_ttm": -1210900000, "eps_diluted_ttm": -17.75513196, "operating_cash_flow_ttm": 6600000, "capital_expenditure_ttm": 107200000, "fcf_ttm": 113800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186400000, "cash_and_equivalents": 140400000, "total_current_assets": 1377000000, "total_current_liabilities": 962400000, "net_ppe": null, "total_assets": 5628700000, "total_debt": 2719300000, "total_equity": 1851400000, "net_working_capital": 533700000, "book_value_per_share": 27.14662757, "retained_earnings": -1087800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -668800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 93, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 51, "rank_fcf_margin": 81, "rank_piotroski": 31, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 96, "value_composite": 28, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 84, "svqf_composite": 65, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.33, "os": 0.34, "value": 0.72, "quality": 0.2, "momentum": 0.02, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.654, "momentum_12_1": -0.6343, "complete_fields": { "id": 2483, "ticker_id": 7862, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:07.147275+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.33, "market_cap": 977306000, "market_cap_usd": 977306000, "enterprise_value": 3556206000, "shares_outstanding": 68200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52787404, "ptbv_ratio": null, "ps_ratio": 0.36779542, "pcf_ratio": 148.07666667, "pfcf_ratio": 8.58792619, "ev_ebitda": null, "ev_ebit": -3.56833835, "ev_sales": 1.33832832, "ev_fcf": 31.24961336, "earnings_yield": null, "fcf_yield": 0.0320004, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44960861, "operating_margin": -0.37505645, "net_margin": -0.45570525, "ebitda_margin": -0.20653319, "fcf_margin": 0.04282704, "roe": -0.65404559, "roa": -0.2151296, "roic": -0.16871318, "roc_greenblatt": null, "asset_turnover": 0.47208059, "cash_conversion": -0.09397968, "accruals_ratio": -0.21630217, "sbc_to_revenue": 0.01693512, "debt_to_equity": 2.04023982, "net_debt_to_ebitda": -4.69916181, "debt_to_assets": 0.48311333, "interest_coverage": -5.34656652, "current_ratio": 1.430798, "quick_ratio": 0.79540732, "net_debt": 2578900000, "revenue_growth_1y": -0.03888306, "revenue_growth_3y_cagr": -0.05798151, "revenue_growth_5y_cagr": 0.10440926, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60540915, "book_value_growth_1y": -0.36220324, "piotroski_f_score": 6, "altman_z_score": -0.13914176, "earnings_stability_5y": 1.178543, "revenue_stability_5y": 0.435229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.32685185, "price_return_3m": -0.31204993, "price_return_6m": -0.48378963, "price_return_9m": -0.50034868, "price_return_12m": -0.51473078, "price_return_12m_ex1m": -0.63427023, "distance_from_52w_high": -0.57408233, "distance_from_52w_low": 0.38856589, "relative_strength": -0.67267183, "local_beta": -0.0007, "volatility_252d": 0.737344, "volatility_60d": 1.733324, "max_drawdown_12m": -0.69326794, "revenue_ttm": 2657200000, "gross_profit_ttm": 1194700000, "ebit_ttm": -996600000, "ebitda_ttm": -548800000, "net_income_ttm": -1210900000, "eps_diluted_ttm": -17.75513196, "operating_cash_flow_ttm": 6600000, "capital_expenditure_ttm": 107200000, "fcf_ttm": 113800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186400000, "cash_and_equivalents": 140400000, "total_current_assets": 1377000000, "total_current_liabilities": 962400000, "net_ppe": null, "total_assets": 5628700000, "total_debt": 2719300000, "total_equity": 1851400000, "net_working_capital": 533700000, "book_value_per_share": 27.14662757, "retained_earnings": -1087800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -668800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 76, "rank_dividend_yield": 77, "rank_shareholder_yield": 77, "rank_total_yield": 77, "rank_roe": 93, "rank_roc": 50, "rank_roic": 90, "rank_gross_margin": 51, "rank_fcf_margin": 81, "rank_piotroski": 31, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 96, "value_composite": 28, "quality_composite": 80, "momentum_composite": 98, "growth_composite": 81, "yield_composite": 84, "svqf_composite": 65, "vc1_composite": 27, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 2730200000, "cost_of_revenue": 1456000000, "gross_profit": 1274200000, "ebit": -930100000, "ebitda": -488100000, "pretax_income": -1107700000, "tax_provision": 24100000, "net_income": -1131800000, "net_income_to_common": -1131800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169800000, "total_current_assets": 1447300000, "total_assets": 5769300000, "short_term_debt": 178300000, "long_term_debt": 2471900000, "total_debt": 2650200000, "total_liabilities": 3848800000, "total_equity": 1920500000, "shares_outstanding": 67800000, "goodwill_and_intangibles": 2563800000 }, "cash_flow": { "operating_cash_flow": 105200000, "capital_expenditure": 188200000, "free_cash_flow": 293400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154031, "ticker_id": 7862, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-930100000", "ebitda": "-488100000", "netIncome": "-1131800000", "grossProfit": "1274200000", "depreciation": "None", "totalRevenue": "2730200000", "costOfRevenue": "1456000000", "interestIncome": "2200000", "incomeBeforeTax": "-1107700000", "interestExpense": "177600000", "operatingIncome": "-919200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24100000", "reportedCurrency": "USD", "netInterestIncome": "-185600000", "nonInterestIncome": "None", "operatingExpenses": "2193400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442000000", "sellingGeneralAndAdministrative": "746300000", "netIncomeFromContinuingOperations": "-1131800000" }, "balance": { "goodwill": "0", "inventory": "577600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5769300000", "longTermDebt": "2471900000", "shortTermDebt": "178300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2563800000", "reportedCurrency": "USD", "retainedEarnings": "-996000000", "totalLiabilities": "3848800000", "otherCurrentAssets": "250500000", "totalCurrentAssets": "1447300000", "currentLongTermDebt": "178300000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322000000", "currentAccountsPayable": "279400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804600000", "totalShareholderEquity": "1920500000", "capitalLeaseObligations": "183700000", "otherCurrentLiabilities": "496900000", "totalCurrentLiabilities": "966100000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "2882700000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "67800000", "intangibleAssetsExcludingGoodwill": "2563800000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1131800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148300000", "operatingCashflow": "105200000", "capitalExpenditures": "188200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155800000", "cashflowFromInvestment": "-192700000", "stockBasedCompensation": "45900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730200000, "cost_of_revenue": 1456000000, "gross_profit": 1274200000, "research_and_development": 186200000, "selling_general_admin": 746300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -930100000, "depreciation_amortisation": 442000000, "ebitda": -488100000, "interest_expense": 177600000, "interest_income": null, "other_non_operating": null, "pretax_income": -1107700000, "tax_provision": 24100000, "effective_tax_rate": null, "net_income": -1131800000, "net_income_continuing_ops": -1131800000, "net_income_to_common": -1131800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169800000, "short_term_investments": 32400000, "net_receivables": 417000000, "inventory": 577600000, "other_current_assets": null, "total_current_assets": 1447300000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2563800000, "goodwill_and_intangibles": 2563800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4322000000, "total_assets": 5769300000, "short_term_debt": 178300000, "accounts_payable": 279400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 966100000, "long_term_debt": 2471900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2882700000, "total_liabilities": 3848800000, "total_debt": 2650200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996000000, "total_equity": 1920500000, "shares_outstanding": 67800000, "operating_cash_flow": 105200000, "stock_based_compensation": 45900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155800000, "free_cash_flow": 293400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-930100000", "ebitda": "-488100000", "netIncome": "-1131800000", "grossProfit": "1274200000", "depreciation": "None", "totalRevenue": "2730200000", "costOfRevenue": "1456000000", "interestIncome": "2200000", "incomeBeforeTax": "-1107700000", "interestExpense": "177600000", "operatingIncome": "-919200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24100000", "reportedCurrency": "USD", "netInterestIncome": "-185600000", "nonInterestIncome": "None", "operatingExpenses": "2193400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442000000", "sellingGeneralAndAdministrative": "746300000", "netIncomeFromContinuingOperations": "-1131800000" }, "balance": { "goodwill": "0", "inventory": "577600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5769300000", "longTermDebt": "2471900000", "shortTermDebt": "178300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2563800000", "reportedCurrency": "USD", "retainedEarnings": "-996000000", "totalLiabilities": "3848800000", "otherCurrentAssets": "250500000", "totalCurrentAssets": "1447300000", "currentLongTermDebt": "178300000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322000000", "currentAccountsPayable": "279400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804600000", "totalShareholderEquity": "1920500000", "capitalLeaseObligations": "183700000", "otherCurrentLiabilities": "496900000", "totalCurrentLiabilities": "966100000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "2882700000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "67800000", "intangibleAssetsExcludingGoodwill": "2563800000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1131800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148300000", "operatingCashflow": "105200000", "capitalExpenditures": "188200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155800000", "cashflowFromInvestment": "-192700000", "stockBasedCompensation": "45900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 2782900000, "cost_of_revenue": 1496400000, "gross_profit": 1286500000, "ebit": -1943200000, "ebitda": -1489800000, "pretax_income": -2131500000, "tax_provision": -79500000, "net_income": -2052000000, "net_income_to_common": -2052000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98300000, "total_current_assets": 1218900000, "total_assets": 6423600000, "short_term_debt": 372900000, "long_term_debt": 2141300000, "total_debt": 2514200000, "total_liabilities": 3439100000, "total_equity": 2984500000, "shares_outstanding": 67200000, "goodwill_and_intangibles": 3385100000 }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 195100000, "free_cash_flow": 278100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154036, "ticker_id": 7862, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1943200000", "ebitda": "-1489800000", "netIncome": "-2052000000", "grossProfit": "1286500000", "depreciation": "None", "totalRevenue": "2782900000", "costOfRevenue": "1496400000", "interestIncome": "2600000", "incomeBeforeTax": "-2131500000", "interestExpense": "188300000", "operatingIncome": "-1960900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79500000", "reportedCurrency": "USD", "netInterestIncome": "-188900000", "nonInterestIncome": "None", "operatingExpenses": "3247400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "218700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1496400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453400000", "sellingGeneralAndAdministrative": "760600000", "netIncomeFromContinuingOperations": "-2052000000" }, "balance": { "goodwill": "649500000", "inventory": "533700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6423600000", "longTermDebt": "2141300000", "shortTermDebt": "372900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2735600000", "reportedCurrency": "USD", "retainedEarnings": "135800000", "totalLiabilities": "3439100000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1218900000", "currentLongTermDebt": "341800000", "longTermInvestments": "0", "shortTermInvestments": "48400000", "currentNetReceivables": "451300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5204700000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681400000", "totalShareholderEquity": "2984500000", "capitalLeaseObligations": "198300000", "otherCurrentLiabilities": "341000000", "totalCurrentLiabilities": "998800000", "otherNonCurrentLiabilities": "55300000", "totalNonCurrentLiabilities": "2440300000", "cashAndShortTermInvestments": "98300000", "commonStockSharesOutstanding": "67200000", "intangibleAssetsExcludingGoodwill": "2735600000", "cashAndCashEquivalentsAtCarryingValue": "98300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2052000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-134100000", "operatingCashflow": "83000000", "capitalExpenditures": "195100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48800000", "cashflowFromInvestment": "-149900000", "stockBasedCompensation": "42100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2782900000, "cost_of_revenue": 1496400000, "gross_profit": 1286500000, "research_and_development": 218700000, "selling_general_admin": 760600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1943200000, "depreciation_amortisation": 453400000, "ebitda": -1489800000, "interest_expense": 188300000, "interest_income": null, "other_non_operating": null, "pretax_income": -2131500000, "tax_provision": -79500000, "effective_tax_rate": null, "net_income": -2052000000, "net_income_continuing_ops": -2052000000, "net_income_to_common": -2052000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98300000, "short_term_investments": 48400000, "net_receivables": 451300000, "inventory": 533700000, "other_current_assets": null, "total_current_assets": 1218900000, "net_ppe": null, "goodwill": 649500000, "intangible_assets": 2735600000, "goodwill_and_intangibles": 3385100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5204700000, "total_assets": 6423600000, "short_term_debt": 372900000, "accounts_payable": 246000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998800000, "long_term_debt": 2141300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2440300000, "total_liabilities": 3439100000, "total_debt": 2514200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135800000, "total_equity": 2984500000, "shares_outstanding": 67200000, "operating_cash_flow": 83000000, "stock_based_compensation": 42100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48800000, "free_cash_flow": 278100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1943200000", "ebitda": "-1489800000", "netIncome": "-2052000000", "grossProfit": "1286500000", "depreciation": "None", "totalRevenue": "2782900000", "costOfRevenue": "1496400000", "interestIncome": "2600000", "incomeBeforeTax": "-2131500000", "interestExpense": "188300000", "operatingIncome": "-1960900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79500000", "reportedCurrency": "USD", "netInterestIncome": "-188900000", "nonInterestIncome": "None", "operatingExpenses": "3247400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "218700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1496400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453400000", "sellingGeneralAndAdministrative": "760600000", "netIncomeFromContinuingOperations": "-2052000000" }, "balance": { "goodwill": "649500000", "inventory": "533700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6423600000", "longTermDebt": "2141300000", "shortTermDebt": "372900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2735600000", "reportedCurrency": "USD", "retainedEarnings": "135800000", "totalLiabilities": "3439100000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1218900000", "currentLongTermDebt": "341800000", "longTermInvestments": "0", "shortTermInvestments": "48400000", "currentNetReceivables": "451300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5204700000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681400000", "totalShareholderEquity": "2984500000", "capitalLeaseObligations": "198300000", "otherCurrentLiabilities": "341000000", "totalCurrentLiabilities": "998800000", "otherNonCurrentLiabilities": "55300000", "totalNonCurrentLiabilities": "2440300000", "cashAndShortTermInvestments": "98300000", "commonStockSharesOutstanding": "67200000", "intangibleAssetsExcludingGoodwill": "2735600000", "cashAndCashEquivalentsAtCarryingValue": "98300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2052000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-134100000", "operatingCashflow": "83000000", "capitalExpenditures": "195100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48800000", "cashflowFromInvestment": "-149900000", "stockBasedCompensation": "42100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 2997800000, "cost_of_revenue": 1500700000, "gross_profit": 1497100000, "ebit": 149800000, "ebitda": 607000000, "pretax_income": -29100000, "tax_provision": -19000000, "net_income": -10100000, "net_income_to_common": -10100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118900000, "total_current_assets": 1310500000, "total_assets": 8563100000, "short_term_debt": 166500000, "long_term_debt": 2274800000, "total_debt": 2441300000, "total_liabilities": 3557200000, "total_equity": 5005900000, "shares_outstanding": 66800000, "goodwill_and_intangibles": 5426300000 }, "cash_flow": { "operating_cash_flow": 280200000, "capital_expenditure": 209300000, "free_cash_flow": 489500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154041, "ticker_id": 7862, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149800000", "ebitda": "607000000", "netIncome": "-10100000", "grossProfit": "1497100000", "depreciation": "None", "totalRevenue": "2997800000", "costOfRevenue": "1500700000", "interestIncome": "5500000", "incomeBeforeTax": "-29100000", "interestExpense": "178900000", "operatingIncome": "139100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19000000", "reportedCurrency": "USD", "netInterestIncome": "-176700000", "nonInterestIncome": "None", "operatingExpenses": "1358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1500700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457200000", "sellingGeneralAndAdministrative": "748100000", "netIncomeFromContinuingOperations": "-10100000" }, "balance": { "goodwill": "2492000000", "inventory": "577800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8563100000", "longTermDebt": "2274800000", "shortTermDebt": "166500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2934300000", "reportedCurrency": "USD", "retainedEarnings": "2187800000", "totalLiabilities": "3557200000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "1310500000", "currentLongTermDebt": "139800000", "longTermInvestments": "7400000", "shortTermInvestments": "48400000", "currentNetReceivables": "488400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7252600000", "currentAccountsPayable": "294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614100000", "totalShareholderEquity": "5005900000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "306700000", "totalCurrentLiabilities": "833800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "2723400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2934300000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-211600000", "operatingCashflow": "280200000", "capitalExpenditures": "209300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265800000", "cashflowFromInvestment": "-187600000", "stockBasedCompensation": "51600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2997800000, "cost_of_revenue": 1500700000, "gross_profit": 1497100000, "research_and_development": 246800000, "selling_general_admin": 748100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149800000, "depreciation_amortisation": 457200000, "ebitda": 607000000, "interest_expense": 178900000, "interest_income": null, "other_non_operating": null, "pretax_income": -29100000, "tax_provision": -19000000, "effective_tax_rate": null, "net_income": -10100000, "net_income_continuing_ops": -10100000, "net_income_to_common": -10100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118900000, "short_term_investments": 48400000, "net_receivables": 488400000, "inventory": 577800000, "other_current_assets": null, "total_current_assets": 1310500000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 2934300000, "goodwill_and_intangibles": 5426300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7252600000, "total_assets": 8563100000, "short_term_debt": 166500000, "accounts_payable": 294800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 833800000, "long_term_debt": 2274800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2723400000, "total_liabilities": 3557200000, "total_debt": 2441300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2187800000, "total_equity": 5005900000, "shares_outstanding": 66800000, "operating_cash_flow": 280200000, "stock_based_compensation": 51600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265800000, "free_cash_flow": 489500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149800000", "ebitda": "607000000", "netIncome": "-10100000", "grossProfit": "1497100000", "depreciation": "None", "totalRevenue": "2997800000", "costOfRevenue": "1500700000", "interestIncome": "5500000", "incomeBeforeTax": "-29100000", "interestExpense": "178900000", "operatingIncome": "139100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19000000", "reportedCurrency": "USD", "netInterestIncome": "-176700000", "nonInterestIncome": "None", "operatingExpenses": "1358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1500700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457200000", "sellingGeneralAndAdministrative": "748100000", "netIncomeFromContinuingOperations": "-10100000" }, "balance": { "goodwill": "2492000000", "inventory": "577800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8563100000", "longTermDebt": "2274800000", "shortTermDebt": "166500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2934300000", "reportedCurrency": "USD", "retainedEarnings": "2187800000", "totalLiabilities": "3557200000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "1310500000", "currentLongTermDebt": "139800000", "longTermInvestments": "7400000", "shortTermInvestments": "48400000", "currentNetReceivables": "488400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7252600000", "currentAccountsPayable": "294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614100000", "totalShareholderEquity": "5005900000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "306700000", "totalCurrentLiabilities": "833800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "2723400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2934300000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-211600000", "operatingCashflow": "280200000", "capitalExpenditures": "209300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265800000", "cashflowFromInvestment": "-187600000", "stockBasedCompensation": "51600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 3266000000, "cost_of_revenue": 1329800000, "gross_profit": 1936200000, "ebit": 810400000, "ebitda": 1094000000, "pretax_income": 735900000, "tax_provision": 187200000, "net_income": 548700000, "net_income_to_common": 548700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292900000, "total_current_assets": 1575100000, "total_assets": 8855800000, "short_term_debt": 231900000, "long_term_debt": 2430800000, "total_debt": 2662700000, "total_liabilities": 3921200000, "total_equity": 4934600000, "shares_outstanding": 57400000, "goodwill_and_intangibles": 5600600000 }, "cash_flow": { "operating_cash_flow": 885300000, "capital_expenditure": 140900000, "free_cash_flow": 1026200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154046, "ticker_id": 7862, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810400000", "ebitda": "1094000000", "netIncome": "548700000", "grossProfit": "1936200000", "depreciation": "None", "totalRevenue": "3266000000", "costOfRevenue": "1329800000", "interestIncome": "1300000", "incomeBeforeTax": "735900000", "interestExpense": "74500000", "operatingIncome": "843700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "187200000", "reportedCurrency": "USD", "netInterestIncome": "-75700000", "nonInterestIncome": "None", "operatingExpenses": "1092500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "187900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283600000", "sellingGeneralAndAdministrative": "594200000", "netIncomeFromContinuingOperations": "548700000" }, "balance": { "goodwill": "2476800000", "inventory": "524100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8855800000", "longTermDebt": "2430800000", "shortTermDebt": "231900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3123800000", "reportedCurrency": "USD", "retainedEarnings": "2197900000", "totalLiabilities": "3921200000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "1575100000", "currentLongTermDebt": "207500000", "longTermInvestments": "21000000", "shortTermInvestments": "52100000", "currentNetReceivables": "586400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7280700000", "currentAccountsPayable": "283300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1520000000", "shortLongTermDebtTotal": "2849100000", "totalShareholderEquity": "4934600000", "capitalLeaseObligations": "186400000", "otherCurrentLiabilities": "363800000", "totalCurrentLiabilities": "1007000000", "otherNonCurrentLiabilities": "83800000", "totalNonCurrentLiabilities": "2914200000", "cashAndShortTermInvestments": "292900000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "3123800000", "cashAndCashEquivalentsAtCarryingValue": "292900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-116900000", "operatingCashflow": "885300000", "capitalExpenditures": "140900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252000000", "cashflowFromInvestment": "-1644200000", "stockBasedCompensation": "48400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3266000000, "cost_of_revenue": 1329800000, "gross_profit": 1936200000, "research_and_development": 187900000, "selling_general_admin": 594200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810400000, "depreciation_amortisation": 283600000, "ebitda": 1094000000, "interest_expense": 74500000, "interest_income": null, "other_non_operating": null, "pretax_income": 735900000, "tax_provision": 187200000, "effective_tax_rate": null, "net_income": 548700000, "net_income_continuing_ops": 548700000, "net_income_to_common": 548700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292900000, "short_term_investments": 52100000, "net_receivables": 586400000, "inventory": 524100000, "other_current_assets": null, "total_current_assets": 1575100000, "net_ppe": null, "goodwill": 2476800000, "intangible_assets": 3123800000, "goodwill_and_intangibles": 5600600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7280700000, "total_assets": 8855800000, "short_term_debt": 231900000, "accounts_payable": 283300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007000000, "long_term_debt": 2430800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2914200000, "total_liabilities": 3921200000, "total_debt": 2662700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2197900000, "total_equity": 4934600000, "shares_outstanding": 57400000, "operating_cash_flow": 885300000, "stock_based_compensation": 48400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1644200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252000000, "free_cash_flow": 1026200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810400000", "ebitda": "1094000000", "netIncome": "548700000", "grossProfit": "1936200000", "depreciation": "None", "totalRevenue": "3266000000", "costOfRevenue": "1329800000", "interestIncome": "1300000", "incomeBeforeTax": "735900000", "interestExpense": "74500000", "operatingIncome": "843700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "187200000", "reportedCurrency": "USD", "netInterestIncome": "-75700000", "nonInterestIncome": "None", "operatingExpenses": "1092500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "187900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283600000", "sellingGeneralAndAdministrative": "594200000", "netIncomeFromContinuingOperations": "548700000" }, "balance": { "goodwill": "2476800000", "inventory": "524100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8855800000", "longTermDebt": "2430800000", "shortTermDebt": "231900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3123800000", "reportedCurrency": "USD", "retainedEarnings": "2197900000", "totalLiabilities": "3921200000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "1575100000", "currentLongTermDebt": "207500000", "longTermInvestments": "21000000", "shortTermInvestments": "52100000", "currentNetReceivables": "586400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7280700000", "currentAccountsPayable": "283300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1520000000", "shortLongTermDebtTotal": "2849100000", "totalShareholderEquity": "4934600000", "capitalLeaseObligations": "186400000", "otherCurrentLiabilities": "363800000", "totalCurrentLiabilities": "1007000000", "otherNonCurrentLiabilities": "83800000", "totalNonCurrentLiabilities": "2914200000", "cashAndShortTermInvestments": "292900000", "commonStockSharesOutstanding": "57400000", "intangibleAssetsExcludingGoodwill": "3123800000", "cashAndCashEquivalentsAtCarryingValue": "292900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-116900000", "operatingCashflow": "885300000", "capitalExpenditures": "140900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252000000", "cashflowFromInvestment": "-1644200000", "stockBasedCompensation": "48400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 1698600000, "cost_of_revenue": 420300000, "gross_profit": 1278300000, "ebit": 900600000, "ebitda": 953300000, "pretax_income": 900300000, "tax_provision": 196100000, "net_income": 704200000, "net_income_to_common": 704200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 802800000, "total_current_assets": 1440300000, "total_assets": 2430400000, "short_term_debt": 10300000, "long_term_debt": 400000, "total_debt": 10700000, "total_liabilities": 501000000, "total_equity": 1929400000, "shares_outstanding": 42874000, "goodwill_and_intangibles": 435700000 }, "cash_flow": { "operating_cash_flow": 805869000, "capital_expenditure": 292724000, "free_cash_flow": 1098593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154051, "ticker_id": 7862, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "900600000", "ebitda": "953300000", "netIncome": "704200000", "grossProfit": "1278300000", "depreciation": "None", "totalRevenue": "1698600000", "costOfRevenue": "420300000", "interestIncome": "300000", "incomeBeforeTax": "900300000", "interestExpense": "700000", "operatingIncome": "906000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "196100000", "reportedCurrency": "USD", "netInterestIncome": "-5706000", "nonInterestIncome": "None", "operatingExpenses": "372300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95700000", "otherNonOperatingIncome": "-5706000", "costofGoodsAndServicesSold": "420300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "225900000", "netIncomeFromContinuingOperations": "704226000" }, "balance": { "goodwill": "337000000", "inventory": "198800000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "2430400000", "longTermDebt": "400000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "98700000", "reportedCurrency": "USD", "retainedEarnings": "1649200000", "totalLiabilities": "501000000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "1440300000", "currentLongTermDebt": "300000", "longTermInvestments": "37852000", "shortTermInvestments": "25700000", "currentNetReceivables": "393800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990100000", "currentAccountsPayable": "101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "349202000", "shortLongTermDebtTotal": "139300000", "totalShareholderEquity": "1929400000", "capitalLeaseObligations": "138595000", "otherCurrentLiabilities": "132700000", "totalCurrentLiabilities": "323500000", "otherNonCurrentLiabilities": "12445000", "totalNonCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "802800000", "commonStockSharesOutstanding": "42874000", "intangibleAssetsExcludingGoodwill": "98700000", "cashAndCashEquivalentsAtCarryingValue": "802800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-85039000", "operatingCashflow": "805869000", "capitalExpenditures": "292724000", "changeInReceivables": "118852000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173177000", "cashflowFromInvestment": "-319530000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "313162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1698600000, "cost_of_revenue": 420300000, "gross_profit": 1278300000, "research_and_development": 95700000, "selling_general_admin": 225900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900600000, "depreciation_amortisation": 52700000, "ebitda": 953300000, "interest_expense": 700000, "interest_income": null, "other_non_operating": null, "pretax_income": 900300000, "tax_provision": 196100000, "effective_tax_rate": null, "net_income": 704200000, "net_income_continuing_ops": 704226000, "net_income_to_common": 704200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 802800000, "short_term_investments": 25700000, "net_receivables": 393800000, "inventory": 198800000, "other_current_assets": null, "total_current_assets": 1440300000, "net_ppe": null, "goodwill": 337000000, "intangible_assets": 98700000, "goodwill_and_intangibles": 435700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 990100000, "total_assets": 2430400000, "short_term_debt": 10300000, "accounts_payable": 101500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323500000, "long_term_debt": 400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177500000, "total_liabilities": 501000000, "total_debt": 10700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1649200000, "total_equity": 1929400000, "shares_outstanding": 42874000, "operating_cash_flow": 805869000, "stock_based_compensation": 25400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 292724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173177000, "free_cash_flow": 1098593000, "net_change_in_cash": 313162000 }, "raw_data": { "income": { "ebit": "900600000", "ebitda": "953300000", "netIncome": "704200000", "grossProfit": "1278300000", "depreciation": "None", "totalRevenue": "1698600000", "costOfRevenue": "420300000", "interestIncome": "300000", "incomeBeforeTax": "900300000", "interestExpense": "700000", "operatingIncome": "906000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "196100000", "reportedCurrency": "USD", "netInterestIncome": "-5706000", "nonInterestIncome": "None", "operatingExpenses": "372300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95700000", "otherNonOperatingIncome": "-5706000", "costofGoodsAndServicesSold": "420300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52700000", "sellingGeneralAndAdministrative": "225900000", "netIncomeFromContinuingOperations": "704226000" }, "balance": { "goodwill": "337000000", "inventory": "198800000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "2430400000", "longTermDebt": "400000", "shortTermDebt": "10300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "98700000", "reportedCurrency": "USD", "retainedEarnings": "1649200000", "totalLiabilities": "501000000", "otherCurrentAssets": "19200000", "totalCurrentAssets": "1440300000", "currentLongTermDebt": "300000", "longTermInvestments": "37852000", "shortTermInvestments": "25700000", "currentNetReceivables": "393800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990100000", "currentAccountsPayable": "101500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "349202000", "shortLongTermDebtTotal": "139300000", "totalShareholderEquity": "1929400000", "capitalLeaseObligations": "138595000", "otherCurrentLiabilities": "132700000", "totalCurrentLiabilities": "323500000", "otherNonCurrentLiabilities": "12445000", "totalNonCurrentLiabilities": "177500000", "cashAndShortTermInvestments": "802800000", "commonStockSharesOutstanding": "42874000", "intangibleAssetsExcludingGoodwill": "98700000", "cashAndCashEquivalentsAtCarryingValue": "802800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-85039000", "operatingCashflow": "805869000", "capitalExpenditures": "292724000", "changeInReceivables": "118852000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173177000", "cashflowFromInvestment": "-319530000", "stockBasedCompensation": "25400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "313162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 1661668000, "cost_of_revenue": 312813000, "gross_profit": 1348855000, "ebit": 1049942000, "ebitda": 1099031000, "pretax_income": 1040319000, "tax_provision": 230032000, "net_income": 810287000, "net_income_to_common": 810287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489941000, "total_current_assets": 1142402000, "total_assets": 1871164000, "short_term_debt": 7799000, "long_term_debt": null, "total_debt": 7799000, "total_liabilities": 538461000, "total_equity": 1332703000, "shares_outstanding": 43591000, "goodwill_and_intangibles": 459463000 }, "cash_flow": { "operating_cash_flow": 629763000, "capital_expenditure": 64927000, "free_cash_flow": 694690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154056, "ticker_id": 7862, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1049942000", "ebitda": "1099031000", "netIncome": "810287000", "grossProfit": "1348855000", "depreciation": "None", "totalRevenue": "1661668000", "costOfRevenue": "312813000", "interestIncome": "None", "incomeBeforeTax": "1040319000", "interestExpense": "1263000", "operatingIncome": "1060326000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "230032000", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "288529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84292000", "otherNonOperatingIncome": "-20007000", "costofGoodsAndServicesSold": "312813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49089000", "sellingGeneralAndAdministrative": "66586000", "netIncomeFromContinuingOperations": "810287000" }, "balance": { "goodwill": "337032000", "inventory": "113798000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1871164000", "longTermDebt": "None", "shortTermDebt": "7799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "122431000", "reportedCurrency": "USD", "retainedEarnings": "944971000", "totalLiabilities": "538461000", "otherCurrentAssets": "9492000", "totalCurrentAssets": "1142402000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "529171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728762000", "currentAccountsPayable": "86316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110481000", "shortLongTermDebtTotal": "108505000", "totalShareholderEquity": "1332703000", "capitalLeaseObligations": "108505000", "otherCurrentLiabilities": "111325000", "totalCurrentLiabilities": "336961000", "otherNonCurrentLiabilities": "26843000", "totalNonCurrentLiabilities": "201500000", "cashAndShortTermInvestments": "489941000", "commonStockSharesOutstanding": "43591000", "intangibleAssetsExcludingGoodwill": "122431000", "cashAndCashEquivalentsAtCarryingValue": "489941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "810287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-54903000", "operatingCashflow": "629763000", "capitalExpenditures": "64927000", "changeInReceivables": "-402094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130277000", "cashflowFromInvestment": "-63322000", "stockBasedCompensation": "21019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "436164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1661668000, "cost_of_revenue": 312813000, "gross_profit": 1348855000, "research_and_development": 84292000, "selling_general_admin": 66586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1049942000, "depreciation_amortisation": 49089000, "ebitda": 1099031000, "interest_expense": 1263000, "interest_income": null, "other_non_operating": null, "pretax_income": 1040319000, "tax_provision": 230032000, "effective_tax_rate": null, "net_income": 810287000, "net_income_continuing_ops": 810287000, "net_income_to_common": 810287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489941000, "short_term_investments": 0, "net_receivables": 529171000, "inventory": 113798000, "other_current_assets": null, "total_current_assets": 1142402000, "net_ppe": null, "goodwill": 337032000, "intangible_assets": 122431000, "goodwill_and_intangibles": 459463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 728762000, "total_assets": 1871164000, "short_term_debt": 7799000, "accounts_payable": 86316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336961000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 201500000, "total_liabilities": 538461000, "total_debt": 7799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 944971000, "total_equity": 1332703000, "shares_outstanding": 43591000, "operating_cash_flow": 629763000, "stock_based_compensation": 21019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130277000, "free_cash_flow": 694690000, "net_change_in_cash": 436164000 }, "raw_data": { "income": { "ebit": "1049942000", "ebitda": "1099031000", "netIncome": "810287000", "grossProfit": "1348855000", "depreciation": "None", "totalRevenue": "1661668000", "costOfRevenue": "312813000", "interestIncome": "None", "incomeBeforeTax": "1040319000", "interestExpense": "1263000", "operatingIncome": "1060326000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "230032000", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "288529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84292000", "otherNonOperatingIncome": "-20007000", "costofGoodsAndServicesSold": "312813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49089000", "sellingGeneralAndAdministrative": "66586000", "netIncomeFromContinuingOperations": "810287000" }, "balance": { "goodwill": "337032000", "inventory": "113798000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "1871164000", "longTermDebt": "None", "shortTermDebt": "7799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "122431000", "reportedCurrency": "USD", "retainedEarnings": "944971000", "totalLiabilities": "538461000", "otherCurrentAssets": "9492000", "totalCurrentAssets": "1142402000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "529171000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728762000", "currentAccountsPayable": "86316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "110481000", "shortLongTermDebtTotal": "108505000", "totalShareholderEquity": "1332703000", "capitalLeaseObligations": "108505000", "otherCurrentLiabilities": "111325000", "totalCurrentLiabilities": "336961000", "otherNonCurrentLiabilities": "26843000", "totalNonCurrentLiabilities": "201500000", "cashAndShortTermInvestments": "489941000", "commonStockSharesOutstanding": "43591000", "intangibleAssetsExcludingGoodwill": "122431000", "cashAndCashEquivalentsAtCarryingValue": "489941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "810287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-54903000", "operatingCashflow": "629763000", "capitalExpenditures": "64927000", "changeInReceivables": "-402094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130277000", "cashflowFromInvestment": "-63322000", "stockBasedCompensation": "21019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "436164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 534890000, "cost_of_revenue": 214085000, "gross_profit": 320805000, "ebit": 91968000, "ebitda": 139795000, "pretax_income": 77178000, "tax_provision": 4257000, "net_income": 72921000, "net_income_to_common": 72921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52775000, "total_current_assets": 222227000, "total_assets": 910867000, "short_term_debt": 19073000, "long_term_debt": null, "total_debt": 19073000, "total_liabilities": 351047000, "total_equity": 559820000, "shares_outstanding": 43111000, "goodwill_and_intangibles": 485130000 }, "cash_flow": { "operating_cash_flow": 134485000, "capital_expenditure": 27229000, "free_cash_flow": 161714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154061, "ticker_id": 7862, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91968000", "ebitda": "139795000", "netIncome": "72921000", "grossProfit": "320805000", "depreciation": "None", "totalRevenue": "534890000", "costOfRevenue": "214085000", "interestIncome": "14790000", "incomeBeforeTax": "77178000", "interestExpense": "14790000", "operatingIncome": "92716000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-14790000", "nonInterestIncome": "None", "operatingExpenses": "228089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52553000", "otherNonOperatingIncome": "-15538000", "costofGoodsAndServicesSold": "214085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47827000", "sellingGeneralAndAdministrative": "52755000", "netIncomeFromContinuingOperations": "72921000" }, "balance": { "goodwill": "337018000", "inventory": "58086000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "910867000", "longTermDebt": "None", "shortTermDebt": "19073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "148112000", "reportedCurrency": "USD", "retainedEarnings": "134684000", "totalLiabilities": "351047000", "otherCurrentAssets": "9013000", "totalCurrentAssets": "222227000", "currentLongTermDebt": "12661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688640000", "currentAccountsPayable": "26701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79762000", "shortLongTermDebtTotal": "112300000", "totalShareholderEquity": "559820000", "capitalLeaseObligations": "99639000", "otherCurrentLiabilities": "78567000", "totalCurrentLiabilities": "125891000", "otherNonCurrentLiabilities": "22547000", "totalNonCurrentLiabilities": "225156000", "cashAndShortTermInvestments": "52775000", "commonStockSharesOutstanding": "43111000", "intangibleAssetsExcludingGoodwill": "148112000", "cashAndCashEquivalentsAtCarryingValue": "52775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9143000", "operatingCashflow": "134485000", "capitalExpenditures": "27229000", "changeInReceivables": "-36059000", "changeInExchangeRate": "106000", "cashflowFromFinancing": "-98282000", "cashflowFromInvestment": "-27229000", "stockBasedCompensation": "13252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534890000, "cost_of_revenue": 214085000, "gross_profit": 320805000, "research_and_development": 52553000, "selling_general_admin": 52755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91968000, "depreciation_amortisation": 47827000, "ebitda": 139795000, "interest_expense": 14790000, "interest_income": null, "other_non_operating": null, "pretax_income": 77178000, "tax_provision": 4257000, "effective_tax_rate": null, "net_income": 72921000, "net_income_continuing_ops": 72921000, "net_income_to_common": 72921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52775000, "short_term_investments": null, "net_receivables": 102353000, "inventory": 58086000, "other_current_assets": null, "total_current_assets": 222227000, "net_ppe": null, "goodwill": 337018000, "intangible_assets": 148112000, "goodwill_and_intangibles": 485130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 688640000, "total_assets": 910867000, "short_term_debt": 19073000, "accounts_payable": 26701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125891000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225156000, "total_liabilities": 351047000, "total_debt": 19073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134684000, "total_equity": 559820000, "shares_outstanding": 43111000, "operating_cash_flow": 134485000, "stock_based_compensation": 13252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98282000, "free_cash_flow": 161714000, "net_change_in_cash": 9080000 }, "raw_data": { "income": { "ebit": "91968000", "ebitda": "139795000", "netIncome": "72921000", "grossProfit": "320805000", "depreciation": "None", "totalRevenue": "534890000", "costOfRevenue": "214085000", "interestIncome": "14790000", "incomeBeforeTax": "77178000", "interestExpense": "14790000", "operatingIncome": "92716000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-14790000", "nonInterestIncome": "None", "operatingExpenses": "228089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52553000", "otherNonOperatingIncome": "-15538000", "costofGoodsAndServicesSold": "214085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47827000", "sellingGeneralAndAdministrative": "52755000", "netIncomeFromContinuingOperations": "72921000" }, "balance": { "goodwill": "337018000", "inventory": "58086000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "910867000", "longTermDebt": "None", "shortTermDebt": "19073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "148112000", "reportedCurrency": "USD", "retainedEarnings": "134684000", "totalLiabilities": "351047000", "otherCurrentAssets": "9013000", "totalCurrentAssets": "222227000", "currentLongTermDebt": "12661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688640000", "currentAccountsPayable": "26701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79762000", "shortLongTermDebtTotal": "112300000", "totalShareholderEquity": "559820000", "capitalLeaseObligations": "99639000", "otherCurrentLiabilities": "78567000", "totalCurrentLiabilities": "125891000", "otherNonCurrentLiabilities": "22547000", "totalNonCurrentLiabilities": "225156000", "cashAndShortTermInvestments": "52775000", "commonStockSharesOutstanding": "43111000", "intangibleAssetsExcludingGoodwill": "148112000", "cashAndCashEquivalentsAtCarryingValue": "52775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9143000", "operatingCashflow": "134485000", "capitalExpenditures": "27229000", "changeInReceivables": "-36059000", "changeInExchangeRate": "106000", "cashflowFromFinancing": "-98282000", "cashflowFromInvestment": "-27229000", "stockBasedCompensation": "13252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 522285000, "cost_of_revenue": 206572000, "gross_profit": 315713000, "ebit": 87667000, "ebitda": 133933000, "pretax_income": 63384000, "tax_provision": -10799000, "net_income": 74183000, "net_income_to_common": 74183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43695000, "total_current_assets": 193397000, "total_assets": 806371000, "short_term_debt": 54379000, "long_term_debt": 53188000, "total_debt": 107567000, "total_liabilities": 380787000, "total_equity": 425584000, "shares_outstanding": 42554000, "goodwill_and_intangibles": 512050000 }, "cash_flow": { "operating_cash_flow": 136345000, "capital_expenditure": 31689000, "free_cash_flow": 168034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154066, "ticker_id": 7862, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87667000", "ebitda": "133933000", "netIncome": "74183000", "grossProfit": "315713000", "depreciation": "None", "totalRevenue": "522285000", "costOfRevenue": "206572000", "interestIncome": "24283000", "incomeBeforeTax": "63384000", "interestExpense": "24283000", "operatingIncome": "95929000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10799000", "reportedCurrency": "USD", "netInterestIncome": "-24283000", "nonInterestIncome": "None", "operatingExpenses": "205587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51649000", "otherNonOperatingIncome": "-32545000", "costofGoodsAndServicesSold": "206572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46266000", "sellingGeneralAndAdministrative": "44951000", "netIncomeFromContinuingOperations": "74183000" }, "balance": { "goodwill": "337021000", "inventory": "67379000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "806371000", "longTermDebt": "53188000", "shortTermDebt": "54379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "175029000", "reportedCurrency": "USD", "retainedEarnings": "61763000", "totalLiabilities": "380787000", "otherCurrentAssets": "5436000", "totalCurrentAssets": "193397000", "currentLongTermDebt": "54379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612974000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73901000", "shortLongTermDebtTotal": "107567000", "totalShareholderEquity": "425584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80185000", "totalCurrentLiabilities": "159735000", "otherNonCurrentLiabilities": "24706000", "totalNonCurrentLiabilities": "221052000", "cashAndShortTermInvestments": "43695000", "commonStockSharesOutstanding": "42554000", "intangibleAssetsExcludingGoodwill": "175029000", "cashAndCashEquivalentsAtCarryingValue": "43695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3974000", "operatingCashflow": "136345000", "capitalExpenditures": "31689000", "changeInReceivables": "8236000", "changeInExchangeRate": "367000", "cashflowFromFinancing": "-244058000", "cashflowFromInvestment": "114955000", "stockBasedCompensation": "11709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522285000, "cost_of_revenue": 206572000, "gross_profit": 315713000, "research_and_development": 51649000, "selling_general_admin": 44951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87667000, "depreciation_amortisation": 46266000, "ebitda": 133933000, "interest_expense": 24283000, "interest_income": null, "other_non_operating": null, "pretax_income": 63384000, "tax_provision": -10799000, "effective_tax_rate": null, "net_income": 74183000, "net_income_continuing_ops": 74183000, "net_income_to_common": 74183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43695000, "short_term_investments": null, "net_receivables": 76887000, "inventory": 67379000, "other_current_assets": null, "total_current_assets": 193397000, "net_ppe": null, "goodwill": 337021000, "intangible_assets": 175029000, "goodwill_and_intangibles": 512050000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612974000, "total_assets": 806371000, "short_term_debt": 54379000, "accounts_payable": 25171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159735000, "long_term_debt": 53188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221052000, "total_liabilities": 380787000, "total_debt": 107567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61763000, "total_equity": 425584000, "shares_outstanding": 42554000, "operating_cash_flow": 136345000, "stock_based_compensation": 11709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 114955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244058000, "free_cash_flow": 168034000, "net_change_in_cash": 7609000 }, "raw_data": { "income": { "ebit": "87667000", "ebitda": "133933000", "netIncome": "74183000", "grossProfit": "315713000", "depreciation": "None", "totalRevenue": "522285000", "costOfRevenue": "206572000", "interestIncome": "24283000", "incomeBeforeTax": "63384000", "interestExpense": "24283000", "operatingIncome": "95929000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10799000", "reportedCurrency": "USD", "netInterestIncome": "-24283000", "nonInterestIncome": "None", "operatingExpenses": "205587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51649000", "otherNonOperatingIncome": "-32545000", "costofGoodsAndServicesSold": "206572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46266000", "sellingGeneralAndAdministrative": "44951000", "netIncomeFromContinuingOperations": "74183000" }, "balance": { "goodwill": "337021000", "inventory": "67379000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "806371000", "longTermDebt": "53188000", "shortTermDebt": "54379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "175029000", "reportedCurrency": "USD", "retainedEarnings": "61763000", "totalLiabilities": "380787000", "otherCurrentAssets": "5436000", "totalCurrentAssets": "193397000", "currentLongTermDebt": "54379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612974000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73901000", "shortLongTermDebtTotal": "107567000", "totalShareholderEquity": "425584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80185000", "totalCurrentLiabilities": "159735000", "otherNonCurrentLiabilities": "24706000", "totalNonCurrentLiabilities": "221052000", "cashAndShortTermInvestments": "43695000", "commonStockSharesOutstanding": "42554000", "intangibleAssetsExcludingGoodwill": "175029000", "cashAndCashEquivalentsAtCarryingValue": "43695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3974000", "operatingCashflow": "136345000", "capitalExpenditures": "31689000", "changeInReceivables": "8236000", "changeInExchangeRate": "367000", "cashflowFromFinancing": "-244058000", "cashflowFromInvestment": "114955000", "stockBasedCompensation": "11709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7609000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4344000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 619800000, "cost_of_revenue": 356000000, "gross_profit": 263800000, "ebit": -31500000, "ebitda": 81400000, "pretax_income": -79500000, "tax_provision": 12300000, "net_income": -91800000, "net_income_to_common": -91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140400000, "total_current_assets": 1377000000, "total_assets": 5628700000, "short_term_debt": 259500000, "long_term_debt": 2459800000, "total_debt": 2719300000, "total_liabilities": 3777300000, "total_equity": 1851400000, "shares_outstanding": 68200000, "goodwill_and_intangibles": 2520200000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 6200000, "free_cash_flow": -26800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154029, "ticker_id": 7862, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31500000", "ebitda": "81400000", "netIncome": "-91800000", "grossProfit": "263800000", "depreciation": "None", "totalRevenue": "619800000", "costOfRevenue": "356000000", "interestIncome": "900000", "incomeBeforeTax": "-79500000", "interestExpense": "51100000", "operatingIncome": "-27400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-49100000", "nonInterestIncome": "None", "operatingExpenses": "291200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112900000", "sellingGeneralAndAdministrative": "199300000", "netIncomeFromContinuingOperations": "-91800000" }, "balance": { "goodwill": "None", "inventory": "611500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5628700000", "longTermDebt": "2459800000", "shortTermDebt": "259500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2520200000", "reportedCurrency": "USD", "retainedEarnings": "-1087800000", "totalLiabilities": "3777300000", "otherCurrentAssets": "265200000", "totalCurrentAssets": "1377000000", "currentLongTermDebt": "228200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4251700000", "currentAccountsPayable": "243500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2874700000", "totalShareholderEquity": "1851400000", "capitalLeaseObligations": "186700000", "otherCurrentLiabilities": "446700000", "totalCurrentLiabilities": "962400000", "otherNonCurrentLiabilities": "112400000", "totalNonCurrentLiabilities": "2814900000", "cashAndShortTermInvestments": "140400000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "2520200000", "cashAndCashEquivalentsAtCarryingValue": "140400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-72600000", "operatingCashflow": "-33000000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37600000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 619800000, "cost_of_revenue": 356000000, "gross_profit": 263800000, "research_and_development": 44900000, "selling_general_admin": 199300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31500000, "depreciation_amortisation": 112900000, "ebitda": 81400000, "interest_expense": 51100000, "interest_income": null, "other_non_operating": null, "pretax_income": -79500000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": -91800000, "net_income_continuing_ops": -91800000, "net_income_to_common": -91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140400000, "short_term_investments": null, "net_receivables": 359900000, "inventory": 611500000, "other_current_assets": null, "total_current_assets": 1377000000, "net_ppe": null, "goodwill": null, "intangible_assets": 2520200000, "goodwill_and_intangibles": 2520200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4251700000, "total_assets": 5628700000, "short_term_debt": 259500000, "accounts_payable": 243500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962400000, "long_term_debt": 2459800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814900000, "total_liabilities": 3777300000, "total_debt": 2719300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1087800000, "total_equity": 1851400000, "shares_outstanding": 68200000, "operating_cash_flow": -33000000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37600000, "free_cash_flow": -26800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31500000", "ebitda": "81400000", "netIncome": "-91800000", "grossProfit": "263800000", "depreciation": "None", "totalRevenue": "619800000", "costOfRevenue": "356000000", "interestIncome": "900000", "incomeBeforeTax": "-79500000", "interestExpense": "51100000", "operatingIncome": "-27400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-49100000", "nonInterestIncome": "None", "operatingExpenses": "291200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112900000", "sellingGeneralAndAdministrative": "199300000", "netIncomeFromContinuingOperations": "-91800000" }, "balance": { "goodwill": "None", "inventory": "611500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5628700000", "longTermDebt": "2459800000", "shortTermDebt": "259500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2520200000", "reportedCurrency": "USD", "retainedEarnings": "-1087800000", "totalLiabilities": "3777300000", "otherCurrentAssets": "265200000", "totalCurrentAssets": "1377000000", "currentLongTermDebt": "228200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "359900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4251700000", "currentAccountsPayable": "243500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2874700000", "totalShareholderEquity": "1851400000", "capitalLeaseObligations": "186700000", "otherCurrentLiabilities": "446700000", "totalCurrentLiabilities": "962400000", "otherNonCurrentLiabilities": "112400000", "totalNonCurrentLiabilities": "2814900000", "cashAndShortTermInvestments": "140400000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "2520200000", "cashAndCashEquivalentsAtCarryingValue": "140400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-72600000", "operatingCashflow": "-33000000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37600000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 723600000, "cost_of_revenue": 403200000, "gross_profit": 320400000, "ebit": -69300000, "ebitda": 43200000, "pretax_income": -112400000, "tax_provision": 18300000, "net_income": -130700000, "net_income_to_common": -130700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169800000, "total_current_assets": 1447300000, "total_assets": 5769300000, "short_term_debt": 178300000, "long_term_debt": 2471900000, "total_debt": 2650200000, "total_liabilities": 3848800000, "total_equity": 1920500000, "shares_outstanding": 67800000, "goodwill_and_intangibles": 2563800000 }, "cash_flow": { "operating_cash_flow": 131900000, "capital_expenditure": 45300000, "free_cash_flow": 177200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154030, "ticker_id": 7862, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69300000", "ebitda": "43200000", "netIncome": "-130700000", "grossProfit": "320400000", "depreciation": "None", "totalRevenue": "723600000", "costOfRevenue": "403200000", "interestIncome": "500000", "incomeBeforeTax": "-112400000", "interestExpense": "43100000", "operatingIncome": "-66300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "386700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112500000", "sellingGeneralAndAdministrative": "194400000", "netIncomeFromContinuingOperations": "-130700000" }, "balance": { "goodwill": "0", "inventory": "577600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5769300000", "longTermDebt": "2471900000", "shortTermDebt": "178300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2563800000", "reportedCurrency": "USD", "retainedEarnings": "-996000000", "totalLiabilities": "3848800000", "otherCurrentAssets": "250500000", "totalCurrentAssets": "1447300000", "currentLongTermDebt": "178300000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322000000", "currentAccountsPayable": "279400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804600000", "totalShareholderEquity": "1920500000", "capitalLeaseObligations": "183700000", "otherCurrentLiabilities": "496900000", "totalCurrentLiabilities": "966100000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "2882700000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "67800000", "intangibleAssetsExcludingGoodwill": "2563800000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130699999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "131900000", "capitalExpenditures": "45300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11100000", "cashflowFromInvestment": "-49600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 723600000, "cost_of_revenue": 403200000, "gross_profit": 320400000, "research_and_development": 45800000, "selling_general_admin": 194400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69300000, "depreciation_amortisation": 112500000, "ebitda": 43200000, "interest_expense": 43100000, "interest_income": null, "other_non_operating": null, "pretax_income": -112400000, "tax_provision": 18300000, "effective_tax_rate": null, "net_income": -130700000, "net_income_continuing_ops": -130700000, "net_income_to_common": -130700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169800000, "short_term_investments": 32400000, "net_receivables": 417000000, "inventory": 577600000, "other_current_assets": null, "total_current_assets": 1447300000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2563800000, "goodwill_and_intangibles": 2563800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4322000000, "total_assets": 5769300000, "short_term_debt": 178300000, "accounts_payable": 279400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 966100000, "long_term_debt": 2471900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2882700000, "total_liabilities": 3848800000, "total_debt": 2650200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996000000, "total_equity": 1920500000, "shares_outstanding": 67800000, "operating_cash_flow": 131900000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11100000, "free_cash_flow": 177200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69300000", "ebitda": "43200000", "netIncome": "-130700000", "grossProfit": "320400000", "depreciation": "None", "totalRevenue": "723600000", "costOfRevenue": "403200000", "interestIncome": "500000", "incomeBeforeTax": "-112400000", "interestExpense": "43100000", "operatingIncome": "-66300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "386700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112500000", "sellingGeneralAndAdministrative": "194400000", "netIncomeFromContinuingOperations": "-130700000" }, "balance": { "goodwill": "0", "inventory": "577600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5769300000", "longTermDebt": "2471900000", "shortTermDebt": "178300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2563800000", "reportedCurrency": "USD", "retainedEarnings": "-996000000", "totalLiabilities": "3848800000", "otherCurrentAssets": "250500000", "totalCurrentAssets": "1447300000", "currentLongTermDebt": "178300000", "longTermInvestments": "None", "shortTermInvestments": "32400000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4322000000", "currentAccountsPayable": "279400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804600000", "totalShareholderEquity": "1920500000", "capitalLeaseObligations": "183700000", "otherCurrentLiabilities": "496900000", "totalCurrentLiabilities": "966100000", "otherNonCurrentLiabilities": "166400000", "totalNonCurrentLiabilities": "2882700000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "67800000", "intangibleAssetsExcludingGoodwill": "2563800000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130699999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6600000", "operatingCashflow": "131900000", "capitalExpenditures": "45300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11100000", "cashflowFromInvestment": "-49600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 699900000, "cost_of_revenue": 364300000, "gross_profit": 335600000, "ebit": -709100000, "ebitda": -597000000, "pretax_income": -756900000, "tax_provision": -23900000, "net_income": -733000000, "net_income_to_common": -733000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98100000, "total_current_assets": 1366700000, "total_assets": 5675100000, "short_term_debt": 191800000, "long_term_debt": 2496500000, "total_debt": 2688300000, "total_liabilities": 3638700000, "total_equity": 2036400000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 2608000000 }, "cash_flow": { "operating_cash_flow": -45500000, "capital_expenditure": 49200000, "free_cash_flow": 3700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154032, "ticker_id": 7862, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-709100000", "ebitda": "-597000000", "netIncome": "-733000000", "grossProfit": "335600000", "depreciation": "None", "totalRevenue": "699900000", "costOfRevenue": "364300000", "interestIncome": "500000", "incomeBeforeTax": "-756900000", "interestExpense": "46100000", "operatingIncome": "-704800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-23900000", "reportedCurrency": "USD", "netInterestIncome": "-48600000", "nonInterestIncome": "None", "operatingExpenses": "1040400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112100000", "sellingGeneralAndAdministrative": "186900000", "netIncomeFromContinuingOperations": "-733000000" }, "balance": { "goodwill": "0", "inventory": "613800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5675100000", "longTermDebt": "2496500000", "shortTermDebt": "191800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2608000000", "reportedCurrency": "USD", "retainedEarnings": "-865300000", "totalLiabilities": "3638700000", "otherCurrentAssets": "141800000", "totalCurrentAssets": "1366700000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4308400000", "currentAccountsPayable": "213700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2843800000", "totalShareholderEquity": "2036400000", "capitalLeaseObligations": "184800000", "otherCurrentLiabilities": "327400000", "totalCurrentLiabilities": "767900000", "otherNonCurrentLiabilities": "138700000", "totalNonCurrentLiabilities": "2870800000", "cashAndShortTermInvestments": "98100000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "2608000000", "cashAndCashEquivalentsAtCarryingValue": "98100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-733000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-39100000", "operatingCashflow": "-45500000", "capitalExpenditures": "49200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46000000", "cashflowFromInvestment": "-53900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699900000, "cost_of_revenue": 364300000, "gross_profit": 335600000, "research_and_development": 41500000, "selling_general_admin": 186900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -709100000, "depreciation_amortisation": 112100000, "ebitda": -597000000, "interest_expense": 46100000, "interest_income": null, "other_non_operating": null, "pretax_income": -756900000, "tax_provision": -23900000, "effective_tax_rate": null, "net_income": -733000000, "net_income_continuing_ops": -733000000, "net_income_to_common": -733000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98100000, "short_term_investments": null, "net_receivables": 513000000, "inventory": 613800000, "other_current_assets": null, "total_current_assets": 1366700000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2608000000, "goodwill_and_intangibles": 2608000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4308400000, "total_assets": 5675100000, "short_term_debt": 191800000, "accounts_payable": 213700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767900000, "long_term_debt": 2496500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2870800000, "total_liabilities": 3638700000, "total_debt": 2688300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -865300000, "total_equity": 2036400000, "shares_outstanding": 68000000, "operating_cash_flow": -45500000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46000000, "free_cash_flow": 3700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-709100000", "ebitda": "-597000000", "netIncome": "-733000000", "grossProfit": "335600000", "depreciation": "None", "totalRevenue": "699900000", "costOfRevenue": "364300000", "interestIncome": "500000", "incomeBeforeTax": "-756900000", "interestExpense": "46100000", "operatingIncome": "-704800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-23900000", "reportedCurrency": "USD", "netInterestIncome": "-48600000", "nonInterestIncome": "None", "operatingExpenses": "1040400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "364300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112100000", "sellingGeneralAndAdministrative": "186900000", "netIncomeFromContinuingOperations": "-733000000" }, "balance": { "goodwill": "0", "inventory": "613800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5675100000", "longTermDebt": "2496500000", "shortTermDebt": "191800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2608000000", "reportedCurrency": "USD", "retainedEarnings": "-865300000", "totalLiabilities": "3638700000", "otherCurrentAssets": "141800000", "totalCurrentAssets": "1366700000", "currentLongTermDebt": "162500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "513000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4308400000", "currentAccountsPayable": "213700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2843800000", "totalShareholderEquity": "2036400000", "capitalLeaseObligations": "184800000", "otherCurrentLiabilities": "327400000", "totalCurrentLiabilities": "767900000", "otherNonCurrentLiabilities": "138700000", "totalNonCurrentLiabilities": "2870800000", "cashAndShortTermInvestments": "98100000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "2608000000", "cashAndCashEquivalentsAtCarryingValue": "98100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-733000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-39100000", "operatingCashflow": "-45500000", "capitalExpenditures": "49200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46000000", "cashflowFromInvestment": "-53900000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 613900000, "cost_of_revenue": 339000000, "gross_profit": 274900000, "ebit": -186700000, "ebitda": -76400000, "pretax_income": -229600000, "tax_provision": 25800000, "net_income": -255400000, "net_income_to_common": -255400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151700000, "total_current_assets": 1281500000, "total_assets": 6379100000, "short_term_debt": 564200000, "long_term_debt": 2072100000, "total_debt": 2636300000, "total_liabilities": 3586400000, "total_equity": 2792700000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 3371600000 }, "cash_flow": { "operating_cash_flow": -46800000, "capital_expenditure": 6500000, "free_cash_flow": -40300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154033, "ticker_id": 7862, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-186700000", "ebitda": "-76400000", "netIncome": "-255400000", "grossProfit": "274900000", "depreciation": "None", "totalRevenue": "613900000", "costOfRevenue": "339000000", "interestIncome": "600000", "incomeBeforeTax": "-229600000", "interestExpense": "46100000", "operatingIncome": "-180700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25800000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "455600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110300000", "sellingGeneralAndAdministrative": "178000000", "netIncomeFromContinuingOperations": "-255400000" }, "balance": { "goodwill": "711100000", "inventory": "578700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6379100000", "longTermDebt": "2072100000", "shortTermDebt": "564200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2660500000", "reportedCurrency": "USD", "retainedEarnings": "-132300000", "totalLiabilities": "3586400000", "otherCurrentAssets": "154200000", "totalCurrentAssets": "1281500000", "currentLongTermDebt": "534200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5097600000", "currentAccountsPayable": "218800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822700000", "totalShareholderEquity": "2792700000", "capitalLeaseObligations": "186400000", "otherCurrentLiabilities": "292500000", "totalCurrentLiabilities": "1142100000", "otherNonCurrentLiabilities": "133000000", "totalNonCurrentLiabilities": "2444300000", "cashAndShortTermInvestments": "151700000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2660500000", "cashAndCashEquivalentsAtCarryingValue": "151700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "-46800000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613900000, "cost_of_revenue": 339000000, "gross_profit": 274900000, "research_and_development": 45700000, "selling_general_admin": 178000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -186700000, "depreciation_amortisation": 110300000, "ebitda": -76400000, "interest_expense": 46100000, "interest_income": null, "other_non_operating": null, "pretax_income": -229600000, "tax_provision": 25800000, "effective_tax_rate": null, "net_income": -255400000, "net_income_continuing_ops": -255400000, "net_income_to_common": -255400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151700000, "short_term_investments": null, "net_receivables": 396900000, "inventory": 578700000, "other_current_assets": null, "total_current_assets": 1281500000, "net_ppe": null, "goodwill": 711100000, "intangible_assets": 2660500000, "goodwill_and_intangibles": 3371600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5097600000, "total_assets": 6379100000, "short_term_debt": 564200000, "accounts_payable": 218800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142100000, "long_term_debt": 2072100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2444300000, "total_liabilities": 3586400000, "total_debt": 2636300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132300000, "total_equity": 2792700000, "shares_outstanding": 67700000, "operating_cash_flow": -46800000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103300000, "free_cash_flow": -40300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-186700000", "ebitda": "-76400000", "netIncome": "-255400000", "grossProfit": "274900000", "depreciation": "None", "totalRevenue": "613900000", "costOfRevenue": "339000000", "interestIncome": "600000", "incomeBeforeTax": "-229600000", "interestExpense": "46100000", "operatingIncome": "-180700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25800000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "455600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110300000", "sellingGeneralAndAdministrative": "178000000", "netIncomeFromContinuingOperations": "-255400000" }, "balance": { "goodwill": "711100000", "inventory": "578700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6379100000", "longTermDebt": "2072100000", "shortTermDebt": "564200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2660500000", "reportedCurrency": "USD", "retainedEarnings": "-132300000", "totalLiabilities": "3586400000", "otherCurrentAssets": "154200000", "totalCurrentAssets": "1281500000", "currentLongTermDebt": "534200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5097600000", "currentAccountsPayable": "218800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822700000", "totalShareholderEquity": "2792700000", "capitalLeaseObligations": "186400000", "otherCurrentLiabilities": "292500000", "totalCurrentLiabilities": "1142100000", "otherNonCurrentLiabilities": "133000000", "totalNonCurrentLiabilities": "2444300000", "cashAndShortTermInvestments": "151700000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2660500000", "cashAndCashEquivalentsAtCarryingValue": "151700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-49500000", "operatingCashflow": "-46800000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103300000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 692800000, "cost_of_revenue": 349500000, "gross_profit": 343300000, "ebit": 33500000, "ebitda": 140600000, "pretax_income": -8800000, "tax_provision": 3900000, "net_income": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127100000, "total_current_assets": 1258200000, "total_assets": 6461600000, "short_term_debt": 425000000, "long_term_debt": 2105900000, "total_debt": 2530900000, "total_liabilities": 3464400000, "total_equity": 2997200000, "shares_outstanding": 67500000, "goodwill_and_intangibles": 3368800000 }, "cash_flow": { "operating_cash_flow": 65600000, "capital_expenditure": 10100000, "free_cash_flow": 75700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154034, "ticker_id": 7862, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33500000", "ebitda": "140600000", "netIncome": "-12700000", "grossProfit": "343300000", "depreciation": "None", "totalRevenue": "692800000", "costOfRevenue": "349500000", "interestIncome": "600000", "incomeBeforeTax": "-8800000", "interestExpense": "42300000", "operatingIncome": "32600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-42500000", "nonInterestIncome": "None", "operatingExpenses": "310700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107100000", "sellingGeneralAndAdministrative": "187000000", "netIncomeFromContinuingOperations": "-12700000" }, "balance": { "goodwill": "670900000", "inventory": "563200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6461600000", "longTermDebt": "2105900000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2697900000", "reportedCurrency": "USD", "retainedEarnings": "123100000", "totalLiabilities": "3464400000", "otherCurrentAssets": "130900000", "totalCurrentAssets": "1258200000", "currentLongTermDebt": "393800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5203400000", "currentAccountsPayable": "230900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2694200000", "totalShareholderEquity": "2997200000", "capitalLeaseObligations": "194500000", "otherCurrentLiabilities": "329500000", "totalCurrentLiabilities": "1047200000", "otherNonCurrentLiabilities": "69800000", "totalNonCurrentLiabilities": "2417200000", "cashAndShortTermInvestments": "127100000", "commonStockSharesOutstanding": "67500000", "intangibleAssetsExcludingGoodwill": "2697900000", "cashAndCashEquivalentsAtCarryingValue": "127100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-53100000", "operatingCashflow": "65600000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17600000", "cashflowFromInvestment": "-56200000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692800000, "cost_of_revenue": 349500000, "gross_profit": 343300000, "research_and_development": 53200000, "selling_general_admin": 187000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33500000, "depreciation_amortisation": 107100000, "ebitda": 140600000, "interest_expense": 42300000, "interest_income": null, "other_non_operating": null, "pretax_income": -8800000, "tax_provision": 3900000, "effective_tax_rate": null, "net_income": -12700000, "net_income_continuing_ops": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127100000, "short_term_investments": null, "net_receivables": 437000000, "inventory": 563200000, "other_current_assets": null, "total_current_assets": 1258200000, "net_ppe": null, "goodwill": 670900000, "intangible_assets": 2697900000, "goodwill_and_intangibles": 3368800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5203400000, "total_assets": 6461600000, "short_term_debt": 425000000, "accounts_payable": 230900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1047200000, "long_term_debt": 2105900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417200000, "total_liabilities": 3464400000, "total_debt": 2530900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123100000, "total_equity": 2997200000, "shares_outstanding": 67500000, "operating_cash_flow": 65600000, "stock_based_compensation": 11600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17600000, "free_cash_flow": 75700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33500000", "ebitda": "140600000", "netIncome": "-12700000", "grossProfit": "343300000", "depreciation": "None", "totalRevenue": "692800000", "costOfRevenue": "349500000", "interestIncome": "600000", "incomeBeforeTax": "-8800000", "interestExpense": "42300000", "operatingIncome": "32600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3900000", "reportedCurrency": "USD", "netInterestIncome": "-42500000", "nonInterestIncome": "None", "operatingExpenses": "310700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107100000", "sellingGeneralAndAdministrative": "187000000", "netIncomeFromContinuingOperations": "-12700000" }, "balance": { "goodwill": "670900000", "inventory": "563200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6461600000", "longTermDebt": "2105900000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2697900000", "reportedCurrency": "USD", "retainedEarnings": "123100000", "totalLiabilities": "3464400000", "otherCurrentAssets": "130900000", "totalCurrentAssets": "1258200000", "currentLongTermDebt": "393800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5203400000", "currentAccountsPayable": "230900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2694200000", "totalShareholderEquity": "2997200000", "capitalLeaseObligations": "194500000", "otherCurrentLiabilities": "329500000", "totalCurrentLiabilities": "1047200000", "otherNonCurrentLiabilities": "69800000", "totalNonCurrentLiabilities": "2417200000", "cashAndShortTermInvestments": "127100000", "commonStockSharesOutstanding": "67500000", "intangibleAssetsExcludingGoodwill": "2697900000", "cashAndCashEquivalentsAtCarryingValue": "127100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-53100000", "operatingCashflow": "65600000", "capitalExpenditures": "10100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17600000", "cashflowFromInvestment": "-56200000", "stockBasedCompensation": "11600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 707800000, "cost_of_revenue": 381700000, "gross_profit": 326100000, "ebit": -96200000, "ebitda": 13100000, "pretax_income": -140900000, "tax_provision": 37500000, "net_income": -178400000, "net_income_to_common": -178400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98300000, "total_current_assets": 1218900000, "total_assets": 6423600000, "short_term_debt": 372900000, "long_term_debt": 2141300000, "total_debt": 2514200000, "total_liabilities": 3439100000, "total_equity": 2984500000, "shares_outstanding": 67200000, "goodwill_and_intangibles": 3385100000 }, "cash_flow": { "operating_cash_flow": 63700000, "capital_expenditure": 47200000, "free_cash_flow": 110900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154035, "ticker_id": 7862, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96200000", "ebitda": "13100000", "netIncome": "-178400000", "grossProfit": "326100000", "depreciation": "None", "totalRevenue": "707800000", "costOfRevenue": "381700000", "interestIncome": "800000", "incomeBeforeTax": "-140900000", "interestExpense": "44700000", "operatingIncome": "-100400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "426500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109300000", "sellingGeneralAndAdministrative": "181300000", "netIncomeFromContinuingOperations": "-178400000" }, "balance": { "goodwill": "649500000", "inventory": "533700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6423600000", "longTermDebt": "2141300000", "shortTermDebt": "372900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2735600000", "reportedCurrency": "USD", "retainedEarnings": "135800000", "totalLiabilities": "3439100000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1218900000", "currentLongTermDebt": "341800000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "451300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5204700000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681400000", "totalShareholderEquity": "2984500000", "capitalLeaseObligations": "198300000", "otherCurrentLiabilities": "341000000", "totalCurrentLiabilities": "998800000", "otherNonCurrentLiabilities": "55300000", "totalNonCurrentLiabilities": "2440300000", "cashAndShortTermInvestments": "98300000", "commonStockSharesOutstanding": "67200000", "intangibleAssetsExcludingGoodwill": "2735600000", "cashAndCashEquivalentsAtCarryingValue": "98300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "63700000", "capitalExpenditures": "47200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68900000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707800000, "cost_of_revenue": 381700000, "gross_profit": 326100000, "research_and_development": 47300000, "selling_general_admin": 181300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96200000, "depreciation_amortisation": 109300000, "ebitda": 13100000, "interest_expense": 44700000, "interest_income": null, "other_non_operating": null, "pretax_income": -140900000, "tax_provision": 37500000, "effective_tax_rate": null, "net_income": -178400000, "net_income_continuing_ops": -178400000, "net_income_to_common": -178400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98300000, "short_term_investments": 0, "net_receivables": 451300000, "inventory": 533700000, "other_current_assets": null, "total_current_assets": 1218900000, "net_ppe": null, "goodwill": 649500000, "intangible_assets": 2735600000, "goodwill_and_intangibles": 3385100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5204700000, "total_assets": 6423600000, "short_term_debt": 372900000, "accounts_payable": 246000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 998800000, "long_term_debt": 2141300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2440300000, "total_liabilities": 3439100000, "total_debt": 2514200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135800000, "total_equity": 2984500000, "shares_outstanding": 67200000, "operating_cash_flow": 63700000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68900000, "free_cash_flow": 110900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-96200000", "ebitda": "13100000", "netIncome": "-178400000", "grossProfit": "326100000", "depreciation": "None", "totalRevenue": "707800000", "costOfRevenue": "381700000", "interestIncome": "800000", "incomeBeforeTax": "-140900000", "interestExpense": "44700000", "operatingIncome": "-100400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-44700000", "nonInterestIncome": "None", "operatingExpenses": "426500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109300000", "sellingGeneralAndAdministrative": "181300000", "netIncomeFromContinuingOperations": "-178400000" }, "balance": { "goodwill": "649500000", "inventory": "533700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6423600000", "longTermDebt": "2141300000", "shortTermDebt": "372900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2735600000", "reportedCurrency": "USD", "retainedEarnings": "135800000", "totalLiabilities": "3439100000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "1218900000", "currentLongTermDebt": "341800000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "451300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5204700000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681400000", "totalShareholderEquity": "2984500000", "capitalLeaseObligations": "198300000", "otherCurrentLiabilities": "341000000", "totalCurrentLiabilities": "998800000", "otherNonCurrentLiabilities": "55300000", "totalNonCurrentLiabilities": "2440300000", "cashAndShortTermInvestments": "98300000", "commonStockSharesOutstanding": "67200000", "intangibleAssetsExcludingGoodwill": "2735600000", "cashAndCashEquivalentsAtCarryingValue": "98300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "63700000", "capitalExpenditures": "47200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68900000", "cashflowFromInvestment": "-37900000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 727100000, "cost_of_revenue": 374800000, "gross_profit": 352300000, "ebit": 20700000, "ebitda": 133800000, "pretax_income": -28800000, "tax_provision": -8900000, "net_income": -19900000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143700000, "total_current_assets": 1412600000, "total_assets": 6801100000, "short_term_debt": 405100000, "long_term_debt": 2176600000, "total_debt": 2581700000, "total_liabilities": 3614400000, "total_equity": 3186700000, "shares_outstanding": 67300000, "goodwill_and_intangibles": 3566500000 }, "cash_flow": { "operating_cash_flow": 117900000, "capital_expenditure": 46500000, "free_cash_flow": 164400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154037, "ticker_id": 7862, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20700000", "ebitda": "133800000", "netIncome": "-19900000", "grossProfit": "352300000", "depreciation": "None", "totalRevenue": "727100000", "costOfRevenue": "374800000", "interestIncome": "400000", "incomeBeforeTax": "-28800000", "interestExpense": "49500000", "operatingIncome": "15000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "186400000", "netIncomeFromContinuingOperations": "-19900000" }, "balance": { "goodwill": "770600000", "inventory": "577000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6801100000", "longTermDebt": "2176600000", "shortTermDebt": "405100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2795900000", "reportedCurrency": "USD", "retainedEarnings": "314200000", "totalLiabilities": "3614400000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "1412600000", "currentLongTermDebt": "373800000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "518500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5388500000", "currentAccountsPayable": "247200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2755700000", "totalShareholderEquity": "3186700000", "capitalLeaseObligations": "205300000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "1027300000", "otherNonCurrentLiabilities": "119300000", "totalNonCurrentLiabilities": "2587100000", "cashAndShortTermInvestments": "143700000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "2795900000", "cashAndCashEquivalentsAtCarryingValue": "143700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "117900000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26300000", "cashflowFromInvestment": "-56500000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727100000, "cost_of_revenue": 374800000, "gross_profit": 352300000, "research_and_development": 55900000, "selling_general_admin": 186400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20700000, "depreciation_amortisation": 113100000, "ebitda": 133800000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": -28800000, "tax_provision": -8900000, "effective_tax_rate": null, "net_income": -19900000, "net_income_continuing_ops": -19900000, "net_income_to_common": -19900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143700000, "short_term_investments": 0, "net_receivables": 518500000, "inventory": 577000000, "other_current_assets": null, "total_current_assets": 1412600000, "net_ppe": null, "goodwill": 770600000, "intangible_assets": 2795900000, "goodwill_and_intangibles": 3566500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5388500000, "total_assets": 6801100000, "short_term_debt": 405100000, "accounts_payable": 247200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1027300000, "long_term_debt": 2176600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2587100000, "total_liabilities": 3614400000, "total_debt": 2581700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 314200000, "total_equity": 3186700000, "shares_outstanding": 67300000, "operating_cash_flow": 117900000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26300000, "free_cash_flow": 164400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20700000", "ebitda": "133800000", "netIncome": "-19900000", "grossProfit": "352300000", "depreciation": "None", "totalRevenue": "727100000", "costOfRevenue": "374800000", "interestIncome": "400000", "incomeBeforeTax": "-28800000", "interestExpense": "49500000", "operatingIncome": "15000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "337300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "186400000", "netIncomeFromContinuingOperations": "-19900000" }, "balance": { "goodwill": "770600000", "inventory": "577000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6801100000", "longTermDebt": "2176600000", "shortTermDebt": "405100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2795900000", "reportedCurrency": "USD", "retainedEarnings": "314200000", "totalLiabilities": "3614400000", "otherCurrentAssets": "173400000", "totalCurrentAssets": "1412600000", "currentLongTermDebt": "373800000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "518500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5388500000", "currentAccountsPayable": "247200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2755700000", "totalShareholderEquity": "3186700000", "capitalLeaseObligations": "205300000", "otherCurrentLiabilities": "309400000", "totalCurrentLiabilities": "1027300000", "otherNonCurrentLiabilities": "119300000", "totalNonCurrentLiabilities": "2587100000", "cashAndShortTermInvestments": "143700000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "2795900000", "cashAndCashEquivalentsAtCarryingValue": "143700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "117900000", "capitalExpenditures": "46500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26300000", "cashflowFromInvestment": "-56500000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 637000000, "cost_of_revenue": 361000000, "gross_profit": 276000000, "ebit": -115100000, "ebitda": 1000000, "pretax_income": -162900000, "tax_provision": -15200000, "net_income": -147700000, "net_income_to_common": -147700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107000000, "total_current_assets": 1341300000, "total_assets": 6689200000, "short_term_debt": 385900000, "long_term_debt": 2207200000, "total_debt": 2593100000, "total_liabilities": 3515700000, "total_equity": 3173500000, "shares_outstanding": 67099999, "goodwill_and_intangibles": 3568500000 }, "cash_flow": { "operating_cash_flow": -97900000, "capital_expenditure": 35300000, "free_cash_flow": -62600000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154038, "ticker_id": 7862, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-115100000", "ebitda": "1000000", "netIncome": "-147700000", "grossProfit": "276000000", "depreciation": "None", "totalRevenue": "637000000", "costOfRevenue": "361000000", "interestIncome": "500000", "incomeBeforeTax": "-162900000", "interestExpense": "47800000", "operatingIncome": "-117500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-15200000", "reportedCurrency": "USD", "netInterestIncome": "-48100000", "nonInterestIncome": "None", "operatingExpenses": "393500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116100000", "sellingGeneralAndAdministrative": "172500000", "netIncomeFromContinuingOperations": "-147700000" }, "balance": { "goodwill": "732500000", "inventory": "602000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6689200000", "longTermDebt": "2207200000", "shortTermDebt": "385900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2836000000", "reportedCurrency": "USD", "retainedEarnings": "334100000", "totalLiabilities": "3515700000", "otherCurrentAssets": "159400000", "totalCurrentAssets": "1341300000", "currentLongTermDebt": "356400000", "longTermInvestments": "0", "shortTermInvestments": "48400000", "currentNetReceivables": "472900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5347900000", "currentAccountsPayable": "237400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2770800000", "totalShareholderEquity": "3173500000", "capitalLeaseObligations": "207200000", "otherCurrentLiabilities": "243900000", "totalCurrentLiabilities": "932400000", "otherNonCurrentLiabilities": "70500000", "totalNonCurrentLiabilities": "2583300000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2836000000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147700000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57500000", "operatingCashflow": "-97900000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162500000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 637000000, "cost_of_revenue": 361000000, "gross_profit": 276000000, "research_and_development": 56300000, "selling_general_admin": 172500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -115100000, "depreciation_amortisation": 116100000, "ebitda": 1000000, "interest_expense": 47800000, "interest_income": null, "other_non_operating": null, "pretax_income": -162900000, "tax_provision": -15200000, "effective_tax_rate": null, "net_income": -147700000, "net_income_continuing_ops": -147700000, "net_income_to_common": -147700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107000000, "short_term_investments": 48400000, "net_receivables": 472900000, "inventory": 602000000, "other_current_assets": null, "total_current_assets": 1341300000, "net_ppe": null, "goodwill": 732500000, "intangible_assets": 2836000000, "goodwill_and_intangibles": 3568500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5347900000, "total_assets": 6689200000, "short_term_debt": 385900000, "accounts_payable": 237400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932400000, "long_term_debt": 2207200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2583300000, "total_liabilities": 3515700000, "total_debt": 2593100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 334100000, "total_equity": 3173500000, "shares_outstanding": 67099999, "operating_cash_flow": -97900000, "stock_based_compensation": 11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35300000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162500000, "free_cash_flow": -62600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-115100000", "ebitda": "1000000", "netIncome": "-147700000", "grossProfit": "276000000", "depreciation": "None", "totalRevenue": "637000000", "costOfRevenue": "361000000", "interestIncome": "500000", "incomeBeforeTax": "-162900000", "interestExpense": "47800000", "operatingIncome": "-117500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-15200000", "reportedCurrency": "USD", "netInterestIncome": "-48100000", "nonInterestIncome": "None", "operatingExpenses": "393500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116100000", "sellingGeneralAndAdministrative": "172500000", "netIncomeFromContinuingOperations": "-147700000" }, "balance": { "goodwill": "732500000", "inventory": "602000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6689200000", "longTermDebt": "2207200000", "shortTermDebt": "385900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2836000000", "reportedCurrency": "USD", "retainedEarnings": "334100000", "totalLiabilities": "3515700000", "otherCurrentAssets": "159400000", "totalCurrentAssets": "1341300000", "currentLongTermDebt": "356400000", "longTermInvestments": "0", "shortTermInvestments": "48400000", "currentNetReceivables": "472900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5347900000", "currentAccountsPayable": "237400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2770800000", "totalShareholderEquity": "3173500000", "capitalLeaseObligations": "207200000", "otherCurrentLiabilities": "243900000", "totalCurrentLiabilities": "932400000", "otherNonCurrentLiabilities": "70500000", "totalNonCurrentLiabilities": "2583300000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2836000000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147700000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57500000", "operatingCashflow": "-97900000", "capitalExpenditures": "35300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162500000", "cashflowFromInvestment": "-35300000", "stockBasedCompensation": "11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 711000000, "cost_of_revenue": 378900000, "gross_profit": 332100000, "ebit": -1752600000, "ebitda": -1637700000, "pretax_income": -1798900000, "tax_provision": -92900000, "net_income": -1706000000, "net_income_to_common": -1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78500000, "total_current_assets": 1212400000, "total_assets": 6703300000, "short_term_debt": 189900000, "long_term_debt": 2241000000, "total_debt": 2430900000, "total_liabilities": 3395600000, "total_equity": 3307700000, "shares_outstanding": 66900000, "goodwill_and_intangibles": 3622100000 }, "cash_flow": { "operating_cash_flow": -700000, "capital_expenditure": 66100000, "free_cash_flow": 65400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154039, "ticker_id": 7862, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1752600000", "ebitda": "-1637700000", "netIncome": "-1706000000", "grossProfit": "332100000", "depreciation": "None", "totalRevenue": "711000000", "costOfRevenue": "378900000", "interestIncome": "900000", "incomeBeforeTax": "-1798900000", "interestExpense": "31800000", "operatingIncome": "-1758000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-92900000", "reportedCurrency": "USD", "netInterestIncome": "-46200000", "nonInterestIncome": "None", "operatingExpenses": "2090100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114900000", "sellingGeneralAndAdministrative": "204700000", "netIncomeFromContinuingOperations": "-1706000000" }, "balance": { "goodwill": "734800000", "inventory": "583100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6703300000", "longTermDebt": "2241000000", "shortTermDebt": "189900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2887300000", "reportedCurrency": "USD", "retainedEarnings": "481800000", "totalLiabilities": "3395600000", "otherCurrentAssets": "74700000", "totalCurrentAssets": "1212400000", "currentLongTermDebt": "161100000", "longTermInvestments": "0", "shortTermInvestments": "300000", "currentNetReceivables": "476100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5490900000", "currentAccountsPayable": "249600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612700000", "totalShareholderEquity": "3307700000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "296900000", "totalCurrentLiabilities": "779800000", "otherNonCurrentLiabilities": "67400000", "totalNonCurrentLiabilities": "2615800000", "cashAndShortTermInvestments": "78500000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "2887300000", "cashAndCashEquivalentsAtCarryingValue": "78500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1706000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37700000", "operatingCashflow": "-700000", "capitalExpenditures": "66100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18500000", "cashflowFromInvestment": "-20200000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711000000, "cost_of_revenue": 378900000, "gross_profit": 332100000, "research_and_development": 59200000, "selling_general_admin": 204700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1752600000, "depreciation_amortisation": 114900000, "ebitda": -1637700000, "interest_expense": 31800000, "interest_income": null, "other_non_operating": null, "pretax_income": -1798900000, "tax_provision": -92900000, "effective_tax_rate": null, "net_income": -1706000000, "net_income_continuing_ops": -1706000000, "net_income_to_common": -1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78500000, "short_term_investments": 300000, "net_receivables": 476100000, "inventory": 583100000, "other_current_assets": null, "total_current_assets": 1212400000, "net_ppe": null, "goodwill": 734800000, "intangible_assets": 2887300000, "goodwill_and_intangibles": 3622100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5490900000, "total_assets": 6703300000, "short_term_debt": 189900000, "accounts_payable": 249600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779800000, "long_term_debt": 2241000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2615800000, "total_liabilities": 3395600000, "total_debt": 2430900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481800000, "total_equity": 3307700000, "shares_outstanding": 66900000, "operating_cash_flow": -700000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18500000, "free_cash_flow": 65400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1752600000", "ebitda": "-1637700000", "netIncome": "-1706000000", "grossProfit": "332100000", "depreciation": "None", "totalRevenue": "711000000", "costOfRevenue": "378900000", "interestIncome": "900000", "incomeBeforeTax": "-1798900000", "interestExpense": "31800000", "operatingIncome": "-1758000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-92900000", "reportedCurrency": "USD", "netInterestIncome": "-46200000", "nonInterestIncome": "None", "operatingExpenses": "2090100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114900000", "sellingGeneralAndAdministrative": "204700000", "netIncomeFromContinuingOperations": "-1706000000" }, "balance": { "goodwill": "734800000", "inventory": "583100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "6703300000", "longTermDebt": "2241000000", "shortTermDebt": "189900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2887300000", "reportedCurrency": "USD", "retainedEarnings": "481800000", "totalLiabilities": "3395600000", "otherCurrentAssets": "74700000", "totalCurrentAssets": "1212400000", "currentLongTermDebt": "161100000", "longTermInvestments": "0", "shortTermInvestments": "300000", "currentNetReceivables": "476100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5490900000", "currentAccountsPayable": "249600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612700000", "totalShareholderEquity": "3307700000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "296900000", "totalCurrentLiabilities": "779800000", "otherNonCurrentLiabilities": "67400000", "totalNonCurrentLiabilities": "2615800000", "cashAndShortTermInvestments": "78500000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "2887300000", "cashAndCashEquivalentsAtCarryingValue": "78500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1706000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-37700000", "operatingCashflow": "-700000", "capitalExpenditures": "66100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18500000", "cashflowFromInvestment": "-20200000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 742600000, "cost_of_revenue": 361300000, "gross_profit": 381300000, "ebit": 37000000, "ebitda": 152400000, "pretax_income": -9200000, "tax_provision": -16200000, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118900000, "total_current_assets": 1310500000, "total_assets": 8563100000, "short_term_debt": 166500000, "long_term_debt": 2274800000, "total_debt": 2441300000, "total_liabilities": 3557200000, "total_equity": 5005900000, "shares_outstanding": 67300000, "goodwill_and_intangibles": 5426300000 }, "cash_flow": { "operating_cash_flow": 80400000, "capital_expenditure": 48600000, "free_cash_flow": 129000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154040, "ticker_id": 7862, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "152400000", "netIncome": "7000000", "grossProfit": "381300000", "depreciation": "None", "totalRevenue": "742600000", "costOfRevenue": "361300000", "interestIncome": "1400000", "incomeBeforeTax": "-9200000", "interestExpense": "46200000", "operatingIncome": "40100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16200000", "reportedCurrency": "USD", "netInterestIncome": "-45600000", "nonInterestIncome": "None", "operatingExpenses": "341200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "172500000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "2492000000", "inventory": "577800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8563100000", "longTermDebt": "2274800000", "shortTermDebt": "166500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2934300000", "reportedCurrency": "USD", "retainedEarnings": "2187800000", "totalLiabilities": "3557200000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "1310500000", "currentLongTermDebt": "139800000", "longTermInvestments": "7400000", "shortTermInvestments": "48400000", "currentNetReceivables": "488400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7252600000", "currentAccountsPayable": "294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614100000", "totalShareholderEquity": "5005900000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "324600000", "totalCurrentLiabilities": "833800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "2723400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "2934300000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-65600000", "operatingCashflow": "80400000", "capitalExpenditures": "48600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "-55100000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742600000, "cost_of_revenue": 361300000, "gross_profit": 381300000, "research_and_development": 59300000, "selling_general_admin": 172500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 115400000, "ebitda": 152400000, "interest_expense": 46200000, "interest_income": null, "other_non_operating": null, "pretax_income": -9200000, "tax_provision": -16200000, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118900000, "short_term_investments": 48400000, "net_receivables": 488400000, "inventory": 577800000, "other_current_assets": null, "total_current_assets": 1310500000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 2934300000, "goodwill_and_intangibles": 5426300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7252600000, "total_assets": 8563100000, "short_term_debt": 166500000, "accounts_payable": 294800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 833800000, "long_term_debt": 2274800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2723400000, "total_liabilities": 3557200000, "total_debt": 2441300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2187800000, "total_equity": 5005900000, "shares_outstanding": 67300000, "operating_cash_flow": 80400000, "stock_based_compensation": 12300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55100000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57800000, "free_cash_flow": 129000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "152400000", "netIncome": "7000000", "grossProfit": "381300000", "depreciation": "None", "totalRevenue": "742600000", "costOfRevenue": "361300000", "interestIncome": "1400000", "incomeBeforeTax": "-9200000", "interestExpense": "46200000", "operatingIncome": "40100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16200000", "reportedCurrency": "USD", "netInterestIncome": "-45600000", "nonInterestIncome": "None", "operatingExpenses": "341200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115400000", "sellingGeneralAndAdministrative": "172500000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "2492000000", "inventory": "577800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8563100000", "longTermDebt": "2274800000", "shortTermDebt": "166500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2934300000", "reportedCurrency": "USD", "retainedEarnings": "2187800000", "totalLiabilities": "3557200000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "1310500000", "currentLongTermDebt": "139800000", "longTermInvestments": "7400000", "shortTermInvestments": "48400000", "currentNetReceivables": "488400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7252600000", "currentAccountsPayable": "294800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2614100000", "totalShareholderEquity": "5005900000", "capitalLeaseObligations": "199500000", "otherCurrentLiabilities": "324600000", "totalCurrentLiabilities": "833800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "2723400000", "cashAndShortTermInvestments": "118900000", "commonStockSharesOutstanding": "67300000", "intangibleAssetsExcludingGoodwill": "2934300000", "cashAndCashEquivalentsAtCarryingValue": "118900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-65600000", "operatingCashflow": "80400000", "capitalExpenditures": "48600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "-55100000", "stockBasedCompensation": "12300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 744000000, "cost_of_revenue": 374600000, "gross_profit": 369400000, "ebit": 31100000, "ebitda": 144200000, "pretax_income": -15500000, "tax_provision": -2800000, "net_income": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149300000, "total_current_assets": 1371300000, "total_assets": 8539100000, "short_term_debt": 219300000, "long_term_debt": 2274600000, "total_debt": 2493900000, "total_liabilities": 3572400000, "total_equity": 4966700000, "shares_outstanding": 66900000, "goodwill_and_intangibles": 5419400000 }, "cash_flow": { "operating_cash_flow": 41500000, "capital_expenditure": 43400000, "free_cash_flow": 84900000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154042, "ticker_id": 7862, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31100000", "ebitda": "144200000", "netIncome": "-12700000", "grossProfit": "369400000", "depreciation": "None", "totalRevenue": "744000000", "costOfRevenue": "374600000", "interestIncome": "1300000", "incomeBeforeTax": "-15500000", "interestExpense": "29200000", "operatingIncome": "26300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2800000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "343100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "194100000", "netIncomeFromContinuingOperations": "-12700000" }, "balance": { "goodwill": "2442900000", "inventory": "551700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8539100000", "longTermDebt": "2274600000", "shortTermDebt": "219300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2976500000", "reportedCurrency": "USD", "retainedEarnings": "2180800000", "totalLiabilities": "3572400000", "otherCurrentAssets": "106200000", "totalCurrentAssets": "1371300000", "currentLongTermDebt": "193000000", "longTermInvestments": "11900000", "shortTermInvestments": "43900000", "currentNetReceivables": "520200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7167800000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1541600000", "shortLongTermDebtTotal": "2669800000", "totalShareholderEquity": "4966700000", "capitalLeaseObligations": "175900000", "otherCurrentLiabilities": "351300000", "totalCurrentLiabilities": "860000000", "otherNonCurrentLiabilities": "65400000", "totalNonCurrentLiabilities": "2712400000", "cashAndShortTermInvestments": "149300000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "2976500000", "cashAndCashEquivalentsAtCarryingValue": "149300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "41500000", "capitalExpenditures": "43400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48700000", "cashflowFromInvestment": "-21300000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 744000000, "cost_of_revenue": 374600000, "gross_profit": 369400000, "research_and_development": 61500000, "selling_general_admin": 194100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31100000, "depreciation_amortisation": 113100000, "ebitda": 144200000, "interest_expense": 29200000, "interest_income": null, "other_non_operating": null, "pretax_income": -15500000, "tax_provision": -2800000, "effective_tax_rate": null, "net_income": -12700000, "net_income_continuing_ops": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149300000, "short_term_investments": 43900000, "net_receivables": 520200000, "inventory": 551700000, "other_current_assets": null, "total_current_assets": 1371300000, "net_ppe": null, "goodwill": 2442900000, "intangible_assets": 2976500000, "goodwill_and_intangibles": 5419400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7167800000, "total_assets": 8539100000, "short_term_debt": 219300000, "accounts_payable": 253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 860000000, "long_term_debt": 2274600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2712400000, "total_liabilities": 3572400000, "total_debt": 2493900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2180800000, "total_equity": 4966700000, "shares_outstanding": 66900000, "operating_cash_flow": 41500000, "stock_based_compensation": 14100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21300000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48700000, "free_cash_flow": 84900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31100000", "ebitda": "144200000", "netIncome": "-12700000", "grossProfit": "369400000", "depreciation": "None", "totalRevenue": "744000000", "costOfRevenue": "374600000", "interestIncome": "1300000", "incomeBeforeTax": "-15500000", "interestExpense": "29200000", "operatingIncome": "26300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2800000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "343100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "194100000", "netIncomeFromContinuingOperations": "-12700000" }, "balance": { "goodwill": "2442900000", "inventory": "551700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8539100000", "longTermDebt": "2274600000", "shortTermDebt": "219300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2976500000", "reportedCurrency": "USD", "retainedEarnings": "2180800000", "totalLiabilities": "3572400000", "otherCurrentAssets": "106200000", "totalCurrentAssets": "1371300000", "currentLongTermDebt": "193000000", "longTermInvestments": "11900000", "shortTermInvestments": "43900000", "currentNetReceivables": "520200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7167800000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1541600000", "shortLongTermDebtTotal": "2669800000", "totalShareholderEquity": "4966700000", "capitalLeaseObligations": "175900000", "otherCurrentLiabilities": "351300000", "totalCurrentLiabilities": "860000000", "otherNonCurrentLiabilities": "65400000", "totalNonCurrentLiabilities": "2712400000", "cashAndShortTermInvestments": "149300000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "2976500000", "cashAndCashEquivalentsAtCarryingValue": "149300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12700000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "41500000", "capitalExpenditures": "43400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48700000", "cashflowFromInvestment": "-21300000", "stockBasedCompensation": "14100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "income_statement": { "revenue": 665100000, "cost_of_revenue": 368600000, "gross_profit": 296500000, "ebit": -19700000, "ebitda": 94800000, "pretax_income": -64400000, "tax_provision": -11200000, "net_income": -53200000, "net_income_to_common": -53200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178600000, "total_current_assets": 1308100000, "total_assets": 8550300000, "short_term_debt": 233700000, "long_term_debt": 2308500000, "total_debt": 2542200000, "total_liabilities": 3547800000, "total_equity": 5002500000, "shares_outstanding": 66800000, "goodwill_and_intangibles": 5506600000 }, "cash_flow": { "operating_cash_flow": -30600000, "capital_expenditure": 51300000, "free_cash_flow": 20700000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 154043, "ticker_id": 7862, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:01:03.673718+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19700000", "ebitda": "94800000", "netIncome": "-53200000", "grossProfit": "296500000", "depreciation": "None", "totalRevenue": "665100000", "costOfRevenue": "368600000", "interestIncome": "1800000", "incomeBeforeTax": "-64400000", "interestExpense": "29100000", "operatingIncome": "-26900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11200000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "323400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114500000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "-53200000" }, "balance": { "goodwill": "2470900000", "inventory": "542200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8550300000", "longTermDebt": "2308500000", "shortTermDebt": "233700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3035700000", "reportedCurrency": "USD", "retainedEarnings": "2193500000", "totalLiabilities": "3547800000", "otherCurrentAssets": "115600000", "totalCurrentAssets": "1308100000", "currentLongTermDebt": "207400000", "longTermInvestments": "24700000", "shortTermInvestments": "45100000", "currentNetReceivables": "426600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7242200000", "currentAccountsPayable": "225900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1553600000", "shortLongTermDebtTotal": "2723400000", "totalShareholderEquity": "5002500000", "capitalLeaseObligations": "181200000", "otherCurrentLiabilities": "253100000", "totalCurrentLiabilities": "790000000", "otherNonCurrentLiabilities": "68500000", "totalNonCurrentLiabilities": "2757800000", "cashAndShortTermInvestments": "178600000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "3035700000", "cashAndCashEquivalentsAtCarryingValue": "178600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53200000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48700000", "operatingCashflow": "-30600000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99700000", "cashflowFromInvestment": "-42300000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 665100000, "cost_of_revenue": 368600000, "gross_profit": 296500000, "research_and_development": 62400000, "selling_general_admin": 179100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19700000, "depreciation_amortisation": 114500000, "ebitda": 94800000, "interest_expense": 29100000, "interest_income": null, "other_non_operating": null, "pretax_income": -64400000, "tax_provision": -11200000, "effective_tax_rate": null, "net_income": -53200000, "net_income_continuing_ops": -53200000, "net_income_to_common": -53200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178600000, "short_term_investments": 45100000, "net_receivables": 426600000, "inventory": 542200000, "other_current_assets": null, "total_current_assets": 1308100000, "net_ppe": null, "goodwill": 2470900000, "intangible_assets": 3035700000, "goodwill_and_intangibles": 5506600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7242200000, "total_assets": 8550300000, "short_term_debt": 233700000, "accounts_payable": 225900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 790000000, "long_term_debt": 2308500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2757800000, "total_liabilities": 3547800000, "total_debt": 2542200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2193500000, "total_equity": 5002500000, "shares_outstanding": 66800000, "operating_cash_flow": -30600000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42300000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99700000, "free_cash_flow": 20700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19700000", "ebitda": "94800000", "netIncome": "-53200000", "grossProfit": "296500000", "depreciation": "None", "totalRevenue": "665100000", "costOfRevenue": "368600000", "interestIncome": "1800000", "incomeBeforeTax": "-64400000", "interestExpense": "29100000", "operatingIncome": "-26900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11200000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "323400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114500000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "-53200000" }, "balance": { "goodwill": "2470900000", "inventory": "542200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8550300000", "longTermDebt": "2308500000", "shortTermDebt": "233700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3035700000", "reportedCurrency": "USD", "retainedEarnings": "2193500000", "totalLiabilities": "3547800000", "otherCurrentAssets": "115600000", "totalCurrentAssets": "1308100000", "currentLongTermDebt": "207400000", "longTermInvestments": "24700000", "shortTermInvestments": "45100000", "currentNetReceivables": "426600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7242200000", "currentAccountsPayable": "225900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1553600000", "shortLongTermDebtTotal": "2723400000", "totalShareholderEquity": "5002500000", "capitalLeaseObligations": "181200000", "otherCurrentLiabilities": "253100000", "totalCurrentLiabilities": "790000000", "otherNonCurrentLiabilities": "68500000", "totalNonCurrentLiabilities": "2757800000", "cashAndShortTermInvestments": "178600000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "3035700000", "cashAndCashEquivalentsAtCarryingValue": "178600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53200000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48700000", "operatingCashflow": "-30600000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99700000", "cashflowFromInvestment": "-42300000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }